| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 8 518 970.00 | | 8 518 970.00 | 8 518 970.00 |
BJ TOTAL (I) | 8 518 970.00 | | 8 518 970.00 | 8 518 970.00 |
CD Marketable securities | 320 000.00 | | 320 000.00 | 320 000.00 |
CF Cash and cash equivalents | 137 328.00 | | 137 328.00 | 137 328.00 |
CJ TOTAL (II) | 457 328.00 | | 457 328.00 | 457 328.00 |
CO Grand total (0 to V) | 8 976 298.00 | | 8 976 298.00 | 8 976 298.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 518 866.00 | 8 518 866.00 | | 8 518 866.00 |
DB Share, merger, contribution premiums, etc. | 104.00 | 104.00 | | 104.00 |
DD Legal reserve (1) | 19 784.00 | 19 562.00 | | 19 784.00 |
DG Other reserves | 191 024.00 | 191 024.00 | | 191 024.00 |
DH Retained earnings | 184 873.00 | 180 659.00 | | 184 873.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 862.00 | 4 435.00 | | 57 862.00 |
DL TOTAL (I) | 8 972 513.00 | 8 914 650.00 | | 8 972 513.00 |
DX Trade payables and related accounts | 2 519.00 | 2 333.00 | | 2 519.00 |
DY Tax and social security liabilities | 1 266.00 | 783.00 | | 1 266.00 |
EC TOTAL (IV) | 3 785.00 | 3 116.00 | | 3 785.00 |
EE Grand total (I to V) | 8 976 298.00 | 8 917 766.00 | | 8 976 298.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 612.00 | |
FX Taxes, duties, and similar payments | | | 201.00 | |
GF Total Operating Expenses (II) | | | 2 813.00 | |
GG - OPERATING RESULT (I - II) | | | -2 813.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 61 941.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 61 941.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 128.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 266.00 | 783.00 | | 1 266.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 941.00 | 8 317.00 | | 61 941.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 079.00 | 3 882.00 | | 4 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 862.00 | 4 435.00 | | 57 862.00 |
| |
| 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 | 8 518 970.00 | | | 8 518 970.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 518 970.00 | |
I4 DECREASES Grand Total | | | 8 518 970.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 518 970.00 | | | 8 518 970.00 |
| |
| 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 | 2 519.00 | 2 519.00 | | 2 519.00 |
8C Staff and Related Accounts | 1 266.00 | 1 266.00 | | 1 266.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 785.00 | 3 785.00 | | 3 785.00 |
