| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 32 000.00 | | 32 000.00 | 32 000.00 |
BJ TOTAL (I) | 1 293 840.00 | | 1 293 840.00 | 1 293 840.00 |
BP Services in progress | | | | |
BZ Other receivables | 131 773.00 | | 131 773.00 | 131 773.00 |
CD Marketable securities | 50 000.00 | 1 180.00 | 48 819.00 | 50 000.00 |
CF Cash and cash equivalents | 552 444.00 | | 552 444.00 | 552 444.00 |
CJ TOTAL (II) | 734 217.00 | 1 180.00 | 733 037.00 | 734 217.00 |
CO Grand total (0 to V) | 2 028 057.00 | 1 180.00 | 2 026 877.00 | 2 028 057.00 |
CU Other investments | 1 261 840.00 | | 1 261 840.00 | 1 261 840.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 504 420.00 | 504 420.00 | | 504 420.00 |
DD Legal reserve (1) | 50 442.00 | 50 442.00 | | 50 442.00 |
DG Other reserves | 919 748.00 | 972 057.00 | | 919 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 440 889.00 | 300 456.00 | | 440 889.00 |
DL TOTAL (I) | 1 915 499.00 | 1 827 375.00 | | 1 915 499.00 |
DX Trade payables and related accounts | 4 310.00 | 4 280.00 | | 4 310.00 |
DY Tax and social security liabilities | 107 068.00 | 120 328.00 | | 107 068.00 |
EC TOTAL (IV) | 111 378.00 | 124 608.00 | | 111 378.00 |
EE Grand total (I to V) | 2 026 877.00 | 1 951 983.00 | | 2 026 877.00 |
EG Accrued income and payables due within one year | 111 378.00 | 124 608.00 | | 111 378.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 7 165.00 | |
FX Taxes, duties, and similar payments | | | 206.00 | |
GF Total Operating Expenses (II) | | | 7 371.00 | |
GG - OPERATING RESULT (I - II) | | | -7 369.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 446 100.00 | |
GL Other interest and similar income | | | 1 234.00 | |
GO Net income from sales of marketable securities | | | 562.00 | |
GP Total financial income (V) | | | 447 897.00 | |
GQ Financial allocations to depreciation and provisions | | | 13.00 | |
GU Total financial expenses (VI) | | | 13.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 447 883.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 440 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 040.00 | | |
HH Total exceptional expenses (VIII) | | 1 040.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 040.00 | | |
HK Income tax | -375.00 | 3 016.00 | | -375.00 |
HL TOTAL REVENUE (I + III + V + VII) | 447 898.00 | 310 500.00 | | 447 898.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 009.00 | 10 044.00 | | 7 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 440 889.00 | 300 456.00 | | 440 889.00 |
| |
| 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 | 1 249 840.00 | | | 1 249 840.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 293 840.00 | |
I4 DECREASES Grand Total | | | 1 293 840.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 249 840.00 | | | 1 249 840.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 167.00 | 14.00 | | 1 167.00 |
7B Total provisions for depreciation | 1 167.00 | 14.00 | | 1 167.00 |
7C Grand total | 1 167.00 | 14.00 | | 1 167.00 |
| |
| 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 | 4 310.00 | 4 310.00 | | 4 310.00 |
8E Income Taxes | 107 012.00 | 107 012.00 | | 107 012.00 |
VC Group and associates | 131 773.00 | | | 131 773.00 |
VQ Other Taxes, Duties, and Similar Debts | 56.00 | 56.00 | | 56.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 131 773.00 | 131 773.00 | | 131 773.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 111 378.00 | 111 378.00 | | 111 378.00 |
