| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 750 985.00 | | 8 750 985.00 | 8 750 985.00 |
CD Marketable securities | 1 578 000.00 | | 1 578 000.00 | 1 578 000.00 |
CF Cash and cash equivalents | 1 580.00 | | 1 580.00 | 1 580.00 |
CJ TOTAL (II) | 1 579 580.00 | | 1 579 580.00 | 1 579 580.00 |
CO Grand total (0 to V) | 10 330 565.00 | | 10 330 565.00 | 10 330 565.00 |
CU Other investments | 8 750 985.00 | | 8 750 985.00 | 8 750 985.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 751 030.00 | | | 8 751 030.00 |
DD Legal reserve (1) | 42 691.00 | | | 42 691.00 |
DG Other reserves | 811 105.00 | | | 811 105.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 721 026.00 | | | 721 026.00 |
DL TOTAL (I) | 10 325 852.00 | | | 10 325 852.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15.00 | | | 15.00 |
DX Trade payables and related accounts | 912.00 | | | 912.00 |
DY Tax and social security liabilities | 3 786.00 | | | 3 786.00 |
EC TOTAL (IV) | 4 713.00 | | | 4 713.00 |
EE Grand total (I to V) | 10 330 565.00 | | | 10 330 565.00 |
EG Accrued income and payables due within one year | 4 713.00 | | | 4 713.00 |
| |
| 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 | | | 5 034.00 | |
FX Taxes, duties, and similar payments | | | 165.00 | |
GF Total Operating Expenses (II) | | | 5 199.00 | |
GG - OPERATING RESULT (I - II) | | | -5 198.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 733 594.00 | |
GP Total financial income (V) | | | 733 594.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 733 594.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 728 396.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 370.00 | | | 7 370.00 |
HL TOTAL REVENUE (I + III + V + VII) | 733 595.00 | | | 733 595.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 569.00 | | | 12 569.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 721 026.00 | | | 721 026.00 |
| |
| 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 | 8 750 985.00 | | | 8 750 985.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 750 985.00 | |
I4 DECREASES Grand Total | | | 8 750 985.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 750 985.00 | | | 8 750 985.00 |
| |
| 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 | 912.00 | 912.00 | | 912.00 |
8E Income Taxes | 3 786.00 | 3 786.00 | | 3 786.00 |
VI Group and Associates | 15.00 | 15.00 | | 15.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 713.00 | 4 713.00 | | 4 713.00 |
