| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 201.00 | 1 201.00 | | 1 201.00 |
BJ TOTAL (I) | 1 201.00 | 1 201.00 | | 1 201.00 |
BZ Other receivables | 176 909.00 | | 176 909.00 | 176 909.00 |
CD Marketable securities | 501 189.00 | 8 244.00 | 492 944.00 | 501 189.00 |
CF Cash and cash equivalents | 46 431.00 | | 46 431.00 | 46 431.00 |
CJ TOTAL (II) | 724 529.00 | 8 244.00 | 716 285.00 | 724 529.00 |
CO Grand total (0 to V) | 725 730.00 | 9 445.00 | 716 285.00 | 725 730.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | 160 000.00 | | 160 000.00 |
DD Legal reserve (1) | 16 000.00 | 16 000.00 | | 16 000.00 |
DG Other reserves | 433 187.00 | 433 187.00 | | 433 187.00 |
DH Retained earnings | -39 939.00 | -61 718.00 | | -39 939.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 137 450.00 | 21 780.00 | | 137 450.00 |
DL TOTAL (I) | 706 699.00 | 569 248.00 | | 706 699.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 786.00 | 1 786.00 | | 1 786.00 |
DX Trade payables and related accounts | 7 800.00 | 3 600.00 | | 7 800.00 |
EC TOTAL (IV) | 9 586.00 | 5 386.00 | | 9 586.00 |
EE Grand total (I to V) | 716 285.00 | 574 634.00 | | 716 285.00 |
EG Accrued income and payables due within one year | 9 586.00 | 5 386.00 | | 9 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 22 093.00 | |
FX Taxes, duties, and similar payments | | | 1 876.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 23 969.00 | |
GG - OPERATING RESULT (I - II) | | | -23 969.00 | |
GL Other interest and similar income | | | 14 077.00 | |
GM Reversals of provisions and transfers of expenses | | | 11 268.00 | |
GO Net income from sales of marketable securities | | | 152 069.00 | |
GP Total financial income (V) | | | 177 414.00 | |
GQ Financial allocations to depreciation and provisions | | | 8 244.00 | |
GT Net expenses on sales of marketable securities | | | 7 750.00 | |
GU Total financial expenses (VI) | | | 15 994.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 161 419.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 137 450.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 177 414.00 | 68 254.00 | | 177 414.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 963.00 | 46 473.00 | | 39 963.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 137 450.00 | 21 780.00 | | 137 450.00 |
| |
| 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 | 1 201.00 | | | 1 201.00 |
I4 DECREASES Grand Total | | | 1 201.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 201.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 201.00 | | | 1 201.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 201.00 | | | 1 201.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 201.00 | | | 1 201.00 |
| |
| 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 | 7 800.00 | 7 800.00 | | 7 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 786.00 | 1 786.00 | | 1 786.00 |
VP Miscellaneous | 176 909.00 | | | 176 909.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 176 909.00 | 176 909.00 | | 176 909.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 586.00 | 9 586.00 | | 9 586.00 |
