| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 125 000.00 | | 1 125 000.00 | 1 125 000.00 |
CD Marketable securities | 970 799.00 | | 970 799.00 | 970 799.00 |
CF Cash and cash equivalents | 58 290.00 | | 58 290.00 | 58 290.00 |
CJ TOTAL (II) | 1 029 089.00 | | 1 029 089.00 | 1 029 089.00 |
CO Grand total (0 to V) | 2 154 089.00 | | 2 154 089.00 | 2 154 089.00 |
CU Other investments | 1 125 000.00 | | 1 125 000.00 | 1 125 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 012 500.00 | 1 012 500.00 | | 1 012 500.00 |
DD Legal reserve (1) | 48 233.00 | 37 376.00 | | 48 233.00 |
DG Other reserves | 726 193.00 | 620 141.00 | | 726 193.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 357 932.00 | 217 146.00 | | 357 932.00 |
DL TOTAL (I) | 2 144 858.00 | 1 887 163.00 | | 2 144 858.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 000.00 | 25 600.00 | | 3 000.00 |
DX Trade payables and related accounts | 1 146.00 | 1 116.00 | | 1 146.00 |
DY Tax and social security liabilities | 5 085.00 | 2 520.00 | | 5 085.00 |
EC TOTAL (IV) | 9 231.00 | 29 236.00 | | 9 231.00 |
EE Grand total (I to V) | 2 154 089.00 | 1 916 399.00 | | 2 154 089.00 |
EG Accrued income and payables due within one year | 9 231.00 | 29 236.00 | | 9 231.00 |
EI Including equity loans | 3 000.00 | | | 3 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 597.00 | |
FY Salaries and Wages | | | 1 165.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 763.00 | |
GG - OPERATING RESULT (I - II) | | | -3 763.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 346 746.00 | |
GL Other interest and similar income | | | 19 846.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 366 592.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 366 592.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 362 829.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 897.00 | 2 332.00 | | 4 897.00 |
HL TOTAL REVENUE (I + III + V + VII) | 366 592.00 | 247 051.00 | | 366 592.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 660.00 | 29 904.00 | | 8 660.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 357 932.00 | 217 146.00 | | 357 932.00 |
| |
| 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 | 1 125 000.00 | | | 1 125 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 125 000.00 | |
I4 DECREASES Grand Total | | | 1 125 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 125 000.00 | | | 1 125 000.00 |
| |
| 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 | 1 146.00 | 1 146.00 | | 1 146.00 |
8D Social Security and Other Social Organizations | 188.00 | 188.00 | | 188.00 |
8E Income Taxes | 4 897.00 | 4 897.00 | | 4 897.00 |
VI Group and Associates | 3 000.00 | 3 000.00 | | 3 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 231.00 | 9 231.00 | | 9 231.00 |
