| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 142 235.00 | | 1 142 235.00 | 1 142 235.00 |
BJ TOTAL (I) | 1 547 232.00 | | 1 547 232.00 | 1 547 232.00 |
BZ Other receivables | 389 557.00 | | 389 557.00 | 389 557.00 |
CD Marketable securities | 475 811.00 | | 475 811.00 | 475 811.00 |
CF Cash and cash equivalents | 827 132.00 | | 827 132.00 | 827 132.00 |
CJ TOTAL (II) | 1 692 500.00 | | 1 692 500.00 | 1 692 500.00 |
CO Grand total (0 to V) | 3 239 732.00 | | 3 239 732.00 | 3 239 732.00 |
CU Other investments | 404 997.00 | | 404 997.00 | 404 997.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 404 997.00 | | | 404 997.00 |
DD Legal reserve (1) | 40 500.00 | | | 40 500.00 |
DG Other reserves | 1 661 435.00 | | | 1 661 435.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 127 022.00 | | | 1 127 022.00 |
DL TOTAL (I) | 3 233 954.00 | | | 3 233 954.00 |
DX Trade payables and related accounts | 5 778.00 | | | 5 778.00 |
EC TOTAL (IV) | 5 778.00 | | | 5 778.00 |
EE Grand total (I to V) | 3 239 732.00 | | | 3 239 732.00 |
EG Accrued income and payables due within one year | 5 778.00 | | | 5 778.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 609.00 | |
FX Taxes, duties, and similar payments | | | 204.00 | |
FZ Social Security Contributions | | | -127 539.00 | |
GF Total Operating Expenses (II) | | | -113 726.00 | |
GG - OPERATING RESULT (I - II) | | | 113 726.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 132 776.00 | |
GL Other interest and similar income | | | 11 048.00 | |
GP Total financial income (V) | | | 1 143 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 143 824.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 257 550.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 130 528.00 | | | 130 528.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 143 824.00 | | | 1 143 824.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 802.00 | | | 16 802.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 127 022.00 | | | 1 127 022.00 |
| |
| 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 | 404 997.00 | | 1 142 235.00 | 404 997.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 547 232.00 | |
I4 DECREASES Grand Total | | | 1 547 232.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 404 997.00 | | 1 142 235.00 | 404 997.00 |
| |
| 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 | 5 778.00 | 5 778.00 | | 5 778.00 |
UL Receivables related to investments | 1 142 235.00 | | 1 142 235.00 | 1 142 235.00 |
VM Income taxes | 389 557.00 | 389 557.00 | | 389 557.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 531 792.00 | 389 557.00 | 1 142 235.00 | 1 531 792.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 778.00 | 5 778.00 | | 5 778.00 |
