| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 305 982.00 | | 305 982.00 | 305 982.00 |
BX Customers and related accounts | 1 444.00 | | 1 444.00 | 1 444.00 |
BZ Other receivables | 36 243.00 | | 36 243.00 | 36 243.00 |
CD Marketable securities | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 177 192.00 | | 177 192.00 | 177 192.00 |
CJ TOTAL (II) | 215 029.00 | | 215 029.00 | 215 029.00 |
CO Grand total (0 to V) | 521 011.00 | | 521 011.00 | 521 011.00 |
CU Other investments | 305 982.00 | | 305 982.00 | 305 982.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 420 400.00 | 335 900.00 | | 420 400.00 |
DH Retained earnings | 60.00 | 78.00 | | 60.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 90 109.00 | 84 482.00 | | 90 109.00 |
DL TOTAL (I) | 518 819.00 | 428 710.00 | | 518 819.00 |
DX Trade payables and related accounts | 1 952.00 | 1 905.00 | | 1 952.00 |
DY Tax and social security liabilities | 241.00 | 299.00 | | 241.00 |
EC TOTAL (IV) | 2 192.00 | 2 204.00 | | 2 192.00 |
EE Grand total (I to V) | 521 011.00 | 430 914.00 | | 521 011.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 204.00 | | 1 204.00 | 1 204.00 |
FJ Net sales | 1 204.00 | | 1 204.00 | 1 204.00 |
FR Total operating income (I) | | | 1 204.00 | |
FW Other purchases and external expenses | | | 5 793.00 | |
FX Taxes, duties, and similar payments | | | 224.00 | |
GF Total Operating Expenses (II) | | | 6 017.00 | |
GG - OPERATING RESULT (I - II) | | | -4 814.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 94 920.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 94 922.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 94 922.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 90 109.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 96 126.00 | 90 306.00 | | 96 126.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 017.00 | 5 824.00 | | 6 017.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 90 109.00 | 84 482.00 | | 90 109.00 |
| |
| 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 | 1 952.00 | 1 952.00 | | 1 952.00 |
VQ Other Taxes, Duties, and Similar Debts | 241.00 | 241.00 | | 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 687.00 | 37 687.00 | | 37 687.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 192.00 | 2 192.00 | | 2 192.00 |
