| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 42 400.00 | | 42 400.00 | 42 400.00 |
BJ TOTAL (I) | 1 074 348.00 | | 1 074 348.00 | 1 074 348.00 |
BZ Other receivables | 1 873.00 | | 1 873.00 | 1 873.00 |
CD Marketable securities | 20 133.00 | | 20 133.00 | 20 133.00 |
CF Cash and cash equivalents | 35 582.00 | | 35 582.00 | 35 582.00 |
CJ TOTAL (II) | 57 589.00 | | 57 589.00 | 57 589.00 |
CO Grand total (0 to V) | 1 131 937.00 | | 1 131 937.00 | 1 131 937.00 |
CP Shares due in less than one year | 42 400.00 | | | 42 400.00 |
CU Other investments | 1 031 948.00 | | 1 031 948.00 | 1 031 948.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 907 500.00 | 907 500.00 | | 907 500.00 |
DD Legal reserve (1) | 6 394.00 | 6 394.00 | | 6 394.00 |
DG Other reserves | 120 226.00 | 96 634.00 | | 120 226.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 486.00 | 23 592.00 | | 23 486.00 |
DK Regulated provisions | 4 448.00 | 4 330.00 | | 4 448.00 |
DL TOTAL (I) | 1 062 054.00 | 1 038 450.00 | | 1 062 054.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 774.00 | 42 891.00 | | 55 774.00 |
DX Trade payables and related accounts | 2 496.00 | 1 908.00 | | 2 496.00 |
DY Tax and social security liabilities | 11 614.00 | 2 300.00 | | 11 614.00 |
EC TOTAL (IV) | 69 884.00 | 47 099.00 | | 69 884.00 |
EE Grand total (I to V) | 1 131 937.00 | 1 085 548.00 | | 1 131 937.00 |
EG Accrued income and payables due within one year | 69 884.00 | 47 099.00 | | 69 884.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 169 000.00 | | 169 000.00 | 169 000.00 |
FJ Net sales | 169 000.00 | | 169 000.00 | 169 000.00 |
FR Total operating income (I) | | | 169 000.00 | |
FW Other purchases and external expenses | | | 2 024.00 | |
FX Taxes, duties, and similar payments | | | 6 232.00 | |
FY Salaries and Wages | | | 90 000.00 | |
FZ Social Security Contributions | | | 43 332.00 | |
GF Total Operating Expenses (II) | | | 141 588.00 | |
GG - OPERATING RESULT (I - II) | | | 27 412.00 | |
GL Other interest and similar income | | | 106.00 | |
GP Total financial income (V) | | | 106.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 106.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 518.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 43 332.00 | 52 225.00 | | 43 332.00 |
HG Exceptional depreciation and provisions | 118.00 | 890.00 | | 118.00 |
HH Total exceptional expenses (VIII) | 118.00 | 890.00 | | 118.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -118.00 | -890.00 | | -118.00 |
HK Income tax | 3 914.00 | | | 3 914.00 |
HL TOTAL REVENUE (I + III + V + VII) | 169 106.00 | 141 978.00 | | 169 106.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 145 620.00 | 118 386.00 | | 145 620.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 486.00 | 23 592.00 | | 23 486.00 |
| |
| 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 | 1 037 948.00 | | 36 400.00 | 1 037 948.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 074 348.00 | |
I4 DECREASES Grand Total | | | 1 074 348.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 037 948.00 | | 36 400.00 | 1 037 948.00 |
