| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 082 766.00 | | 3 082 766.00 | 3 082 766.00 |
CD Marketable securities | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 262.00 | | 262.00 | 262.00 |
CJ TOTAL (II) | 412.00 | | 412.00 | 412.00 |
CO Grand total (0 to V) | 3 083 178.00 | | 3 083 178.00 | 3 083 178.00 |
CU Other investments | 3 082 766.00 | | 3 082 766.00 | 3 082 766.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 72 000.00 | | | 72 000.00 |
DD Legal reserve (1) | 7 394.00 | | | 7 394.00 |
DG Other reserves | 2 485 290.00 | | | 2 485 290.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 248 311.00 | | | 248 311.00 |
DL TOTAL (I) | 2 812 994.00 | | | 2 812 994.00 |
DV Miscellaneous Loans and Financial Debts (4) | 263 070.00 | | | 263 070.00 |
DX Trade payables and related accounts | 5 866.00 | | | 5 866.00 |
DY Tax and social security liabilities | 263.00 | | | 263.00 |
EA Other liabilities | 984.00 | | | 984.00 |
EC TOTAL (IV) | 270 183.00 | | | 270 183.00 |
EE Grand total (I to V) | 3 083 178.00 | | | 3 083 178.00 |
EG Accrued income and payables due within one year | 270 183.00 | | | 270 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 109.00 | |
FX Taxes, duties, and similar payments | | | 250.00 | |
GF Total Operating Expenses (II) | | | 4 359.00 | |
GG - OPERATING RESULT (I - II) | | | -4 359.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 260 555.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 260 558.00 | |
GR Interest and similar expenses | | | 7 875.00 | |
GU Total financial expenses (VI) | | | 7 875.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 252 683.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 248 324.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 13.00 | | | 13.00 |
HH Total exceptional expenses (VIII) | 13.00 | | | 13.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13.00 | | | -13.00 |
HL TOTAL REVENUE (I + III + V + VII) | 260 558.00 | | | 260 558.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 247.00 | | | 12 247.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 248 311.00 | | | 248 311.00 |
| |
| 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 | 5 866.00 | 5 866.00 | | 5 866.00 |
8K Other liabilities (including liabilities related to repo transactions) | 984.00 | 984.00 | | 984.00 |
VI Group and Associates | 263 070.00 | 263 070.00 | | 263 070.00 |
VQ Other Taxes, Duties, and Similar Debts | 263.00 | 263.00 | | 263.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 270 183.00 | 270 183.00 | | 270 183.00 |
