| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 484.00 | 610.00 | 874.00 | 1 484.00 |
BB Receivables related to investments | 772 247.00 | | 772 247.00 | 772 247.00 |
BJ TOTAL (I) | 1 182 122.00 | 610.00 | 1 181 511.00 | 1 182 122.00 |
BX Customers and related accounts | 19 920.00 | | 19 920.00 | 19 920.00 |
BZ Other receivables | 1 575.00 | | 1 575.00 | 1 575.00 |
CF Cash and cash equivalents | 715 979.00 | | 715 979.00 | 715 979.00 |
CJ TOTAL (II) | 737 474.00 | | 737 474.00 | 737 474.00 |
CO Grand total (0 to V) | 1 919 595.00 | 610.00 | 1 918 985.00 | 1 919 595.00 |
CU Other investments | 408 390.00 | | 408 390.00 | 408 390.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 571 000.00 | 571 000.00 | | 571 000.00 |
DD Legal reserve (1) | 51 960.00 | 44 692.00 | | 51 960.00 |
DG Other reserves | 987 239.00 | 849 147.00 | | 987 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 275 670.00 | 145 360.00 | | 275 670.00 |
DL TOTAL (I) | 1 885 870.00 | 1 610 200.00 | | 1 885 870.00 |
DU Loans and Debts from Credit Institutions (3) | 10.00 | 10.00 | | 10.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 908.00 | 11 000.00 | | 10 908.00 |
DX Trade payables and related accounts | 2 040.00 | 2 040.00 | | 2 040.00 |
DY Tax and social security liabilities | 20 157.00 | 14 067.00 | | 20 157.00 |
EC TOTAL (IV) | 33 115.00 | 27 117.00 | | 33 115.00 |
EE Grand total (I to V) | 1 918 985.00 | 1 637 317.00 | | 1 918 985.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 512.00 | | 84 512.00 | 84 512.00 |
FJ Net sales | 84 512.00 | | 84 512.00 | 84 512.00 |
FR Total operating income (I) | | | 84 512.00 | |
FW Other purchases and external expenses | | | 9 653.00 | |
FX Taxes, duties, and similar payments | | | 163.00 | |
FY Salaries and Wages | | | 70 553.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 495.00 | |
GF Total Operating Expenses (II) | | | 80 864.00 | |
GG - OPERATING RESULT (I - II) | | | 3 648.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 270 231.00 | |
GL Other interest and similar income | | | 7 638.00 | |
GP Total financial income (V) | | | 277 870.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 277 870.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 281 518.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 130 896.00 | | |
HD Total exceptional income (VII) | | 130 896.00 | | |
HF Exceptional expenses on capital transactions | | 161 600.00 | | |
HH Total exceptional expenses (VIII) | | 161 600.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -30 704.00 | | |
HK Income tax | 5 848.00 | 4 499.00 | | 5 848.00 |
HL TOTAL REVENUE (I + III + V + VII) | 362 382.00 | 344 422.00 | | 362 382.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 712.00 | 199 062.00 | | 86 712.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 275 670.00 | 145 360.00 | | 275 670.00 |
| |
| 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 | 904 252.00 | | 277 870.00 | 904 252.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 180 637.00 | |
I4 DECREASES Grand Total | | | 1 182 122.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 484.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 484.00 | | | 1 484.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 902 767.00 | | 277 870.00 | 902 767.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 115.00 | 495.00 | | 115.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 115.00 | 495.00 | | 115.00 |
| |
| 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 | 2 040.00 | 2 040.00 | | 2 040.00 |
8C Staff and Related Accounts | 13 279.00 | 13 279.00 | | 13 279.00 |
8E Income Taxes | 1 348.00 | 1 348.00 | | 1 348.00 |
UL Receivables related to investments | 772 247.00 | | | 772 247.00 |
UX Other trade receivables | 19 920.00 | | | 19 920.00 |
VB VAT | 1 575.00 | | | 1 575.00 |
VG Loans with a maturity of up to one year at origin | 10.00 | 10.00 | | 10.00 |
VI Group and Associates | 10 908.00 | 10 908.00 | | 10 908.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 793 742.00 | 21 495.00 | 772 247.00 | 793 742.00 |
VW VAT | 5 530.00 | 5 530.00 | | 5 530.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 115.00 | 33 115.00 | | 33 115.00 |
