| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 623 522.00 | | 623 522.00 | 623 522.00 |
BZ Other receivables | 96 195.00 | | 96 195.00 | 96 195.00 |
CD Marketable securities | 75 000.00 | | 75 000.00 | 75 000.00 |
CF Cash and cash equivalents | 80 231.00 | | 80 231.00 | 80 231.00 |
CH Prepaid expenses | 37.00 | | 37.00 | 37.00 |
CJ TOTAL (II) | 251 464.00 | | 251 464.00 | 251 464.00 |
CO Grand total (0 to V) | 874 986.00 | | 874 986.00 | 874 986.00 |
CR Shares due in more than one year | 67 500.00 | | | 67 500.00 |
CU Other investments | 623 522.00 | | 623 522.00 | 623 522.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 592 012.00 | | | 592 012.00 |
DD Legal reserve (1) | 59 201.00 | | | 59 201.00 |
DG Other reserves | 58 223.00 | | | 58 223.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 125 790.00 | | | 125 790.00 |
DL TOTAL (I) | 835 226.00 | | | 835 226.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 798.00 | | | 37 798.00 |
DX Trade payables and related accounts | 880.00 | | | 880.00 |
DY Tax and social security liabilities | 1 081.00 | | | 1 081.00 |
EC TOTAL (IV) | 39 759.00 | | | 39 759.00 |
EE Grand total (I to V) | 874 986.00 | | | 874 986.00 |
EG Accrued income and payables due within one year | 39 759.00 | | | 39 759.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 735.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | 1 899.00 | |
GG - OPERATING RESULT (I - II) | | | -1 899.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 128 695.00 | |
GL Other interest and similar income | | | 75.00 | |
GP Total financial income (V) | | | 128 770.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 128 770.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 126 871.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 081.00 | | | 1 081.00 |
HL TOTAL REVENUE (I + III + V + VII) | 128 770.00 | | | 128 770.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 980.00 | | | 2 980.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 125 790.00 | | | 125 790.00 |
| |
| 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 | 623 522.00 | | | 623 522.00 |
I3 DECREASES Total Financial Fixed Assets | | | 623 522.00 | |
I4 DECREASES Grand Total | | | 623 522.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 623 522.00 | | | 623 522.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 37 799.00 | 37 799.00 | | 37 799.00 |
8B Suppliers and Related Accounts | 880.00 | 880.00 | | 880.00 |
VS Prepaid expenses | 38.00 | | | 38.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 233.00 | 28 733.00 | 67 500.00 | 96 233.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 760.00 | 39 760.00 | | 39 760.00 |
