| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 381 822.00 | | 381 822.00 | 381 822.00 |
BD Other fixed assets | 138.00 | | 138.00 | 138.00 |
BJ TOTAL (I) | 976 286.00 | | 976 286.00 | 976 286.00 |
CF Cash and cash equivalents | 761 977.00 | | 761 977.00 | 761 977.00 |
CJ TOTAL (II) | 761 977.00 | | 761 977.00 | 761 977.00 |
CO Grand total (0 to V) | 1 738 263.00 | | 1 738 263.00 | 1 738 263.00 |
CU Other investments | 594 326.00 | | 594 326.00 | 594 326.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DD Legal reserve (1) | 3 750.00 | | | 3 750.00 |
DG Other reserves | 1 026 607.00 | | | 1 026 607.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 202 943.00 | | | 202 943.00 |
DL TOTAL (I) | 1 733 300.00 | | | 1 733 300.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 841.00 | | | 2 841.00 |
DX Trade payables and related accounts | 1 942.00 | | | 1 942.00 |
DY Tax and social security liabilities | 179.00 | | | 179.00 |
EC TOTAL (IV) | 4 962.00 | | | 4 962.00 |
EE Grand total (I to V) | 1 738 263.00 | | | 1 738 263.00 |
EG Accrued income and payables due within one year | 4 962.00 | | | 4 962.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 184.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 185.00 | |
GG - OPERATING RESULT (I - II) | | | -6 185.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 198 175.00 | |
GL Other interest and similar income | | | 19 224.00 | |
GP Total financial income (V) | | | 217 400.00 | |
GR Interest and similar expenses | | | 56.00 | |
GU Total financial expenses (VI) | | | 56.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 217 344.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 211 159.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 216.00 | | | 8 216.00 |
HL TOTAL REVENUE (I + III + V + VII) | 217 401.00 | | | 217 401.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 457.00 | | | 14 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 202 943.00 | | | 202 943.00 |
| |
| 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 | 1 943.00 | 1 943.00 | | 1 943.00 |
8E Income Taxes | 179.00 | 179.00 | | 179.00 |
UL Receivables related to investments | 381 823.00 | 381 823.00 | | 381 823.00 |
VI Group and Associates | 2 841.00 | 2 841.00 | | 2 841.00 |
VP Miscellaneous | 1.00 | | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 381 823.00 | 381 823.00 | | 381 823.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 963.00 | 4 963.00 | | 4 963.00 |
