| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 50 794.00 | | 50 794.00 | 50 794.00 |
BZ Other receivables | 3 752.00 | | 3 752.00 | 3 752.00 |
CD Marketable securities | 2 008 317.00 | | 2 008 317.00 | 2 008 317.00 |
CF Cash and cash equivalents | 60 693.00 | | 60 693.00 | 60 693.00 |
CJ TOTAL (II) | 2 072 761.00 | | 2 072 761.00 | 2 072 761.00 |
CO Grand total (0 to V) | 2 123 555.00 | | 2 123 555.00 | 2 123 555.00 |
CU Other investments | 50 794.00 | | 50 794.00 | 50 794.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | 700 000.00 | | 700 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 1 378 587.00 | 1 302 815.00 | | 1 378 587.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 867.00 | 75 772.00 | | 28 867.00 |
DK Regulated provisions | 1 820.00 | 1 747.00 | | 1 820.00 |
DL TOTAL (I) | 2 119 274.00 | 2 090 334.00 | | 2 119 274.00 |
DX Trade payables and related accounts | 3 600.00 | 3 600.00 | | 3 600.00 |
DY Tax and social security liabilities | 681.00 | 5 821.00 | | 681.00 |
EC TOTAL (IV) | 4 281.00 | 9 421.00 | | 4 281.00 |
EE Grand total (I to V) | 2 123 555.00 | 2 099 755.00 | | 2 123 555.00 |
EG Accrued income and payables due within one year | 4 281.00 | 9 421.00 | | 4 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 916.00 | |
FX Taxes, duties, and similar payments | | | 139.00 | |
GF Total Operating Expenses (II) | | | 4 055.00 | |
GG - OPERATING RESULT (I - II) | | | -4 055.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 700.00 | |
GK Income from other securities and fixed asset receivables | | | 2 600.00 | |
GL Other interest and similar income | | | 811.00 | |
GP Total financial income (V) | | | 33 111.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 055.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 73.00 | 125.00 | | 73.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -73.00 | -125.00 | | -73.00 |
HK Income tax | 115.00 | 5 158.00 | | 115.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 111.00 | 85 641.00 | | 33 111.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 243.00 | 9 869.00 | | 4 243.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 867.00 | 75 772.00 | | 28 867.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 747.00 | 73.00 | | 1 747.00 |
7C Grand total | 1 747.00 | 73.00 | | 1 747.00 |
UJ - Exceptional | | 73.00 | | |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
VM Income taxes | 3 752.00 | | | 3 752.00 |
VQ Other Taxes, Duties, and Similar Debts | 681.00 | 681.00 | | 681.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 752.00 | 3 752.00 | | 3 752.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 281.00 | 4 281.00 | | 4 281.00 |
