| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 21 337.00 | 21 337.00 | | 21 337.00 |
CD Marketable securities | 1 266 394.00 | | 1 266 394.00 | 1 266 394.00 |
CF Cash and cash equivalents | 22 493.00 | | 22 493.00 | 22 493.00 |
CH Prepaid expenses | 1 198.00 | | 1 198.00 | 1 198.00 |
CJ TOTAL (II) | 1 290 085.00 | | 1 290 085.00 | 1 290 085.00 |
CO Grand total (0 to V) | 1 311 422.00 | 21 337.00 | 1 290 085.00 | 1 311 422.00 |
CU Other investments | 21 337.00 | 21 337.00 | | 21 337.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 1 260 272.00 | 1 303 653.00 | | 1 260 272.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 272.00 | -43 381.00 | | 15 272.00 |
DL TOTAL (I) | 1 283 929.00 | 1 268 656.00 | | 1 283 929.00 |
DX Trade payables and related accounts | 5 560.00 | 5 232.00 | | 5 560.00 |
DY Tax and social security liabilities | 596.00 | 592.00 | | 596.00 |
EC TOTAL (IV) | 6 156.00 | 5 824.00 | | 6 156.00 |
EE Grand total (I to V) | 1 290 085.00 | 1 274 480.00 | | 1 290 085.00 |
EG Accrued income and payables due within one year | 6 156.00 | 5 824.00 | | 6 156.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 941.00 | |
FX Taxes, duties, and similar payments | | | 799.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 15 740.00 | |
GG - OPERATING RESULT (I - II) | | | -15 740.00 | |
GL Other interest and similar income | | | 4 608.00 | |
GO Net income from sales of marketable securities | | | 26 404.00 | |
GP Total financial income (V) | | | 31 012.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 31 012.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 272.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31 012.00 | 5 390.00 | | 31 012.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 740.00 | 48 771.00 | | 15 740.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 272.00 | -43 381.00 | | 15 272.00 |
| |
| 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 | 21 337.00 | | | 21 337.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 337.00 | |
I4 DECREASES Grand Total | | | 21 337.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 337.00 | | | 21 337.00 |
| |
| 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 | 5 560.00 | 5 560.00 | | 5 560.00 |
VQ Other Taxes, Duties, and Similar Debts | 596.00 | 596.00 | | 596.00 |
VS Prepaid expenses | 1 198.00 | | | 1 198.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 198.00 | 1 198.00 | | 1 198.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 156.00 | 6 156.00 | | 6 156.00 |
