| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 536 922.00 | | 1 536 922.00 | 1 536 922.00 |
BZ Other receivables | 134 960.00 | | 134 960.00 | 134 960.00 |
CD Marketable securities | 194 590.00 | 18 913.00 | 175 677.00 | 194 590.00 |
CF Cash and cash equivalents | 1 299 731.00 | | 1 299 731.00 | 1 299 731.00 |
CJ TOTAL (II) | 1 629 282.00 | 18 913.00 | 1 610 368.00 | 1 629 282.00 |
CO Grand total (0 to V) | 3 166 205.00 | 18 913.00 | 3 147 291.00 | 3 166 205.00 |
CU Other investments | 1 536 922.00 | | 1 536 922.00 | 1 536 922.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 426 922.00 | | | 1 426 922.00 |
DD Legal reserve (1) | 142 692.00 | | | 142 692.00 |
DH Retained earnings | 906 002.00 | | | 906 002.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 650 844.00 | | | 650 844.00 |
DL TOTAL (I) | 3 126 461.00 | | | 3 126 461.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 806.00 | | | 13 806.00 |
DX Trade payables and related accounts | 6 269.00 | | | 6 269.00 |
DY Tax and social security liabilities | 754.00 | | | 754.00 |
EC TOTAL (IV) | 20 829.00 | | | 20 829.00 |
EE Grand total (I to V) | 3 147 291.00 | | | 3 147 291.00 |
EG Accrued income and payables due within one year | 20 829.00 | | | 20 829.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 874.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 11 054.00 | |
GG - OPERATING RESULT (I - II) | | | -11 054.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 663 200.00 | |
GM Reversals of provisions and transfers of expenses | | | 21 820.00 | |
GP Total financial income (V) | | | 685 020.00 | |
GQ Financial allocations to depreciation and provisions | | | 18 913.00 | |
GR Interest and similar expenses | | | 535.00 | |
GU Total financial expenses (VI) | | | 19 448.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 665 571.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 654 516.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 672.00 | | | 3 672.00 |
HL TOTAL REVENUE (I + III + V + VII) | 685 020.00 | | | 685 020.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 175.00 | | | 34 175.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 650 844.00 | | | 650 844.00 |
| |
| 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 | 1 536 922.00 | | | 1 536 922.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 536 922.00 | |
I4 DECREASES Grand Total | | | 1 536 922.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 536 922.00 | | | 1 536 922.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 21 820.00 | 18 913.00 | 21 820.00 | 21 820.00 |
7B Total provisions for depreciation | 21 820.00 | 18 913.00 | 21 820.00 | 21 820.00 |
7C Grand total | 21 820.00 | 18 913.00 | 21 820.00 | 21 820.00 |
UG - Financial | | 18 913.00 | 21 820.00 | |
| |
| 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 | 6 269.00 | 6 269.00 | | 6 269.00 |
8E Income Taxes | 664.00 | 664.00 | | 664.00 |
VC Group and associates | 134 960.00 | | | 134 960.00 |
VI Group and Associates | 13 806.00 | 13 806.00 | | 13 806.00 |
VQ Other Taxes, Duties, and Similar Debts | 90.00 | 90.00 | | 90.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 960.00 | 134 960.00 | | 134 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 829.00 | 20 829.00 | | 20 829.00 |
