| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 40 360.00 | 6 437.00 | 33 922.00 | 40 360.00 |
BJ TOTAL (I) | 40 360.00 | 6 437.00 | 33 922.00 | 40 360.00 |
BZ Other receivables | 386 833.00 | | 386 833.00 | 386 833.00 |
CF Cash and cash equivalents | 2 380 611.00 | | 2 380 611.00 | 2 380 611.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 767 445.00 | | 2 767 445.00 | 2 767 445.00 |
CO Grand total (0 to V) | 2 807 805.00 | 6 437.00 | 2 801 368.00 | 2 807 805.00 |
CS Evaluated investments - equity method | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 587 264.00 | 587 264.00 | | 587 264.00 |
DD Legal reserve (1) | 58 726.00 | 58 726.00 | | 58 726.00 |
DG Other reserves | 287 369.00 | 285 973.00 | | 287 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 803 585.00 | 1 396.00 | | 1 803 585.00 |
DL TOTAL (I) | 2 736 946.00 | 933 360.00 | | 2 736 946.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 33.00 | | |
DX Trade payables and related accounts | 11 380.00 | 3 752.00 | | 11 380.00 |
DY Tax and social security liabilities | 53 042.00 | 246.00 | | 53 042.00 |
EB Prepaid income (2) | | 426.00 | | |
EC TOTAL (IV) | 64 422.00 | 4 457.00 | | 64 422.00 |
EE Grand total (I to V) | 2 801 368.00 | 937 817.00 | | 2 801 368.00 |
EG Accrued income and payables due within one year | 64 422.00 | 4 457.00 | | 64 422.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 426.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 426.00 | |
FW Other purchases and external expenses | | | 66 299.00 | |
FX Taxes, duties, and similar payments | | | 1 540.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 437.00 | |
GF Total Operating Expenses (II) | | | 74 277.00 | |
GG - OPERATING RESULT (I - II) | | | -73 851.00 | |
GL Other interest and similar income | | | 4 896.00 | |
GP Total financial income (V) | | | 4 896.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 896.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -68 954.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 507 230.00 | | | 2 507 230.00 |
HD Total exceptional income (VII) | 2 507 230.00 | | | 2 507 230.00 |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HF Exceptional expenses on capital transactions | 582 069.00 | | | 582 069.00 |
HH Total exceptional expenses (VIII) | 582 114.00 | | | 582 114.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 925 115.00 | | | 1 925 115.00 |
HK Income tax | 52 575.00 | 246.00 | | 52 575.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 512 552.00 | 8 370.00 | | 2 512 552.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 708 966.00 | 6 973.00 | | 708 966.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 803 585.00 | 1 396.00 | | 1 803 585.00 |
| |
| 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 | 582 069.00 | | 40 360.00 | 582 069.00 |
I3 DECREASES Total Financial Fixed Assets | | 582 069.00 | | |
I4 DECREASES Grand Total | | 582 069.00 | 40 360.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 360.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 40 360.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 582 069.00 | | | 582 069.00 |
| |
| 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 | 11 380.00 | 11 380.00 | | 11 380.00 |
8E Income Taxes | 52 575.00 | 52 575.00 | | 52 575.00 |
VQ Other Taxes, Duties, and Similar Debts | 467.00 | 467.00 | | 467.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 422.00 | 64 422.00 | | 64 422.00 |
