| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BH Other financial assets | 360.00 | | 360.00 | 360.00 |
BJ TOTAL (I) | 1 021 067.00 | 368 000.00 | 653 067.00 | 1 021 067.00 |
BZ Other receivables | 762 357.00 | | 762 357.00 | 762 357.00 |
CD Marketable securities | 23 961.00 | | 23 961.00 | 23 961.00 |
CF Cash and cash equivalents | 1 229 888.00 | | 1 229 888.00 | 1 229 888.00 |
CJ TOTAL (II) | 2 016 206.00 | | 2 016 206.00 | 2 016 206.00 |
CO Grand total (0 to V) | 3 037 274.00 | 368 000.00 | 2 669 274.00 | 3 037 274.00 |
CU Other investments | 1 019 707.00 | 368 000.00 | 651 707.00 | 1 019 707.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | | | 75 000.00 |
DD Legal reserve (1) | 7 622.00 | | | 7 622.00 |
DE Statutory or contractual reserves | 2 557 103.00 | | | 2 557 103.00 |
DF Regulated reserves (1) | 1 225.00 | | | 1 225.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 607.00 | | | 21 607.00 |
DL TOTAL (I) | 2 662 557.00 | | | 2 662 557.00 |
DX Trade payables and related accounts | 4 280.00 | | | 4 280.00 |
DY Tax and social security liabilities | 2 437.00 | | | 2 437.00 |
EC TOTAL (IV) | 6 717.00 | | | 6 717.00 |
EE Grand total (I to V) | 2 669 274.00 | | | 2 669 274.00 |
EG Accrued income and payables due within one year | 6 717.00 | | | 6 717.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 590.00 | |
FX Taxes, duties, and similar payments | | | 1 134.00 | |
GF Total Operating Expenses (II) | | | 7 724.00 | |
GG - OPERATING RESULT (I - II) | | | -7 724.00 | |
GL Other interest and similar income | | | 33 144.00 | |
GP Total financial income (V) | | | 33 144.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 144.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 813.00 | | | 3 813.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 144.00 | | | 33 144.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 537.00 | | | 11 537.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 607.00 | | | 21 607.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 021 067.00 | | | 1 021 067.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 021 067.00 | |
I4 DECREASES Grand Total | | | 1 021 067.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 021 067.00 | | | 1 021 067.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 280.00 | 4 280.00 | | 4 280.00 |
8E Income Taxes | 2 437.00 | 2 437.00 | | 2 437.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 717.00 | 6 717.00 | | 6 717.00 |
