| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 309.00 | | 3 309.00 | 3 309.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 3 309.00 | | 3 309.00 | 3 309.00 |
BX Customers and related accounts | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 451 183.00 | | 451 183.00 | 451 183.00 |
CD Marketable securities | 1 070 952.00 | 990.00 | 1 069 962.00 | 1 070 952.00 |
CF Cash and cash equivalents | 239 552.00 | | 239 552.00 | 239 552.00 |
CJ TOTAL (II) | 1 767 687.00 | 990.00 | 1 766 697.00 | 1 767 687.00 |
CO Grand total (0 to V) | 1 770 996.00 | 990.00 | 1 770 006.00 | 1 770 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 000.00 | 450 000.00 | | 450 000.00 |
DD Legal reserve (1) | 45 000.00 | 45 000.00 | | 45 000.00 |
DG Other reserves | 965 914.00 | 928 695.00 | | 965 914.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 322.00 | 37 219.00 | | 49 322.00 |
DL TOTAL (I) | 1 510 236.00 | 1 460 914.00 | | 1 510 236.00 |
DQ Provisions for Expenses | 227 322.00 | 227 322.00 | | 227 322.00 |
DR TOTAL (IV) | 227 322.00 | 227 322.00 | | 227 322.00 |
DV Miscellaneous Loans and Financial Debts (4) | 254.00 | 254.00 | | 254.00 |
DX Trade payables and related accounts | 5 674.00 | 5 478.00 | | 5 674.00 |
DY Tax and social security liabilities | 18 120.00 | 8 681.00 | | 18 120.00 |
EA Other liabilities | 8 400.00 | 5 212.00 | | 8 400.00 |
EC TOTAL (IV) | 32 448.00 | 19 625.00 | | 32 448.00 |
EE Grand total (I to V) | 1 770 006.00 | 1 707 861.00 | | 1 770 006.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 12 127.00 | |
FX Taxes, duties, and similar payments | | | 1 344.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 9 053.00 | |
GE Other Expenses | | | 8 400.00 | |
GF Total Operating Expenses (II) | | | 48 924.00 | |
GG - OPERATING RESULT (I - II) | | | -48 924.00 | |
GP Total financial income (V) | | | 122 231.00 | |
GU Total financial expenses (VI) | | | 5 614.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 116 617.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 693.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 371.00 | 4 696.00 | | 18 371.00 |
HL TOTAL REVENUE (I + III + V + VII) | 122 231.00 | 132 012.00 | | 122 231.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 909.00 | 94 793.00 | | 72 909.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 322.00 | 37 219.00 | | 49 322.00 |
| |
| 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 | 12 609.00 | | | 12 609.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 309.00 | |
I4 DECREASES Grand Total | | | 3 309.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 609.00 | | | 12 609.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 227 322.00 | | | 227 322.00 |
7C Grand total | 227 322.00 | | | 227 322.00 |
| |
| 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 | 5 674.00 | 5 674.00 | | 5 674.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 654.00 | 8 654.00 | | 8 654.00 |
UX Other trade receivables | 6 000.00 | | | 6 000.00 |
VP Miscellaneous | 451 183.00 | | | 451 183.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 120.00 | 18 120.00 | | 18 120.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 457 183.00 | 457 183.00 | | 457 183.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 448.00 | 32 448.00 | | 32 448.00 |
