| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 22 208.00 | | 22 208.00 | 22 208.00 |
BZ Other receivables | 331 147.00 | | 331 147.00 | 331 147.00 |
CD Marketable securities | 4 904 894.00 | | 4 904 894.00 | 4 904 894.00 |
CF Cash and cash equivalents | 1 962 173.00 | | 1 962 173.00 | 1 962 173.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 7 198 214.00 | | 7 198 214.00 | 7 198 214.00 |
CO Grand total (0 to V) | 7 220 423.00 | | 7 220 423.00 | 7 220 423.00 |
CU Other investments | 22 208.00 | | 22 208.00 | 22 208.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
DD Legal reserve (1) | 400 000.00 | 400 000.00 | | 400 000.00 |
DG Other reserves | 2 606 068.00 | 2 504 641.00 | | 2 606 068.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 155 977.00 | 101 427.00 | | 155 977.00 |
DL TOTAL (I) | 7 162 044.00 | 7 006 068.00 | | 7 162 044.00 |
DU Loans and Debts from Credit Institutions (3) | 1 621.00 | 1 043.00 | | 1 621.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 107.00 | 35 107.00 | | 50 107.00 |
DX Trade payables and related accounts | 2 150.00 | 2 100.00 | | 2 150.00 |
EA Other liabilities | 4 500.00 | 4 500.00 | | 4 500.00 |
EC TOTAL (IV) | 58 378.00 | 42 750.00 | | 58 378.00 |
EE Grand total (I to V) | 7 220 423.00 | 7 048 818.00 | | 7 220 423.00 |
EG Accrued income and payables due within one year | 58 378.00 | 42 750.00 | | 58 378.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 385.00 | |
FX Taxes, duties, and similar payments | | | 365.00 | |
GF Total Operating Expenses (II) | | | 17 751.00 | |
GG - OPERATING RESULT (I - II) | | | -17 751.00 | |
GL Other interest and similar income | | | 199 049.00 | |
GO Net income from sales of marketable securities | | | 52 617.00 | |
GP Total financial income (V) | | | 251 666.00 | |
GR Interest and similar expenses | | | 20.00 | |
GT Net expenses on sales of marketable securities | | | 14 883.00 | |
GU Total financial expenses (VI) | | | 14 903.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 236 764.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 219 013.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 63 036.00 | 64 766.00 | | 63 036.00 |
HL TOTAL REVENUE (I + III + V + VII) | 251 666.00 | 212 977.00 | | 251 666.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 689.00 | 111 551.00 | | 95 689.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 155 977.00 | 101 427.00 | | 155 977.00 |
| |
| 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 | 22 208.00 | | | 22 208.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 208.00 | |
I4 DECREASES Grand Total | | | 22 208.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 208.00 | | | 22 208.00 |
| |
| 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 | 2 150.00 | 2 150.00 | | 2 150.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 500.00 | 4 500.00 | | 4 500.00 |
VC Group and associates | 312 249.00 | | | 312 249.00 |
VG Loans with a maturity of up to one year at origin | 1 621.00 | 1 621.00 | | 1 621.00 |
VI Group and Associates | 50 107.00 | 50 107.00 | | 50 107.00 |
VM Income taxes | 18 898.00 | | | 18 898.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 331 147.00 | 331 147.00 | | 331 147.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 378.00 | 58 378.00 | | 58 378.00 |
