| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 549 368.00 | | 549 368.00 | 549 368.00 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 604 850.00 | | 604 850.00 | 604 850.00 |
BZ Other receivables | 27 854.00 | 5 336.00 | 22 518.00 | 27 854.00 |
CF Cash and cash equivalents | 401 952.00 | | 401 952.00 | 401 952.00 |
CJ TOTAL (II) | 429 805.00 | 5 336.00 | 424 470.00 | 429 805.00 |
CO Grand total (0 to V) | 1 034 656.00 | 5 336.00 | 1 029 320.00 | 1 034 656.00 |
CU Other investments | 55 483.00 | | 55 483.00 | 55 483.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 68 832.00 | 68 832.00 | | 68 832.00 |
DD Legal reserve (1) | 9 560.00 | 9 560.00 | | 9 560.00 |
DG Other reserves | 668 903.00 | 572 964.00 | | 668 903.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 270 349.00 | 246 509.00 | | 270 349.00 |
DL TOTAL (I) | 1 017 644.00 | 897 865.00 | | 1 017 644.00 |
DX Trade payables and related accounts | 5 784.00 | 4 884.00 | | 5 784.00 |
DY Tax and social security liabilities | 5 892.00 | 1 590.00 | | 5 892.00 |
EC TOTAL (IV) | 11 676.00 | 6 474.00 | | 11 676.00 |
EE Grand total (I to V) | 1 029 320.00 | 904 339.00 | | 1 029 320.00 |
EG Accrued income and payables due within one year | 11 676.00 | 6 474.00 | | 11 676.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 137.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 13 262.00 | |
GG - OPERATING RESULT (I - II) | | | -13 262.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 250 000.00 | |
GL Other interest and similar income | | | 9 960.00 | |
GP Total financial income (V) | | | 259 960.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 259 960.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 246 699.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 35 640.00 | | | 35 640.00 |
HD Total exceptional income (VII) | 35 640.00 | | | 35 640.00 |
HF Exceptional expenses on capital transactions | 6 098.00 | | | 6 098.00 |
HH Total exceptional expenses (VIII) | 6 098.00 | | | 6 098.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 29 542.00 | | | 29 542.00 |
HK Income tax | 5 892.00 | 1 590.00 | | 5 892.00 |
HL TOTAL REVENUE (I + III + V + VII) | 295 600.00 | 262 439.00 | | 295 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 252.00 | 15 930.00 | | 25 252.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 270 349.00 | 246 509.00 | | 270 349.00 |
| |
| 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 | 580 218.00 | | | 580 218.00 |
I3 DECREASES Total Financial Fixed Assets | | | 604 850.00 | |
I4 DECREASES Grand Total | | | 604 850.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 580 218.00 | | | 580 218.00 |
| |
| 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 | 5 784.00 | 5 784.00 | | 5 784.00 |
UL Receivables related to investments | 549 368.00 | | | 549 368.00 |
VP Miscellaneous | 27 854.00 | | | 27 854.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 892.00 | 5 892.00 | | 5 892.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 577 222.00 | 27 854.00 | 549 368.00 | 577 222.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 676.00 | 11 676.00 | | 11 676.00 |
