| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 450.00 | | 450.00 | 450.00 |
CD Marketable securities | 1 047 051.00 | 19 982.00 | 1 027 069.00 | 1 047 051.00 |
CF Cash and cash equivalents | 39 305.00 | | 39 305.00 | 39 305.00 |
CJ TOTAL (II) | 1 086 806.00 | 19 982.00 | 1 066 823.00 | 1 086 806.00 |
CO Grand total (0 to V) | 1 086 806.00 | 19 982.00 | 1 066 823.00 | 1 086 806.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 1 039 795.00 | 1 034 460.00 | | 1 039 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 822.00 | 5 335.00 | | 10 822.00 |
DL TOTAL (I) | 1 051 717.00 | 1 040 895.00 | | 1 051 717.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 003.00 | 2 003.00 | | 2 003.00 |
DX Trade payables and related accounts | 2 250.00 | 2 202.00 | | 2 250.00 |
DY Tax and social security liabilities | 4 485.00 | 2 563.00 | | 4 485.00 |
EA Other liabilities | 6 369.00 | 8 594.00 | | 6 369.00 |
EC TOTAL (IV) | 15 107.00 | 15 362.00 | | 15 107.00 |
EE Grand total (I to V) | 1 066 823.00 | 1 056 257.00 | | 1 066 823.00 |
EG Accrued income and payables due within one year | 15 107.00 | 15 362.00 | | 15 107.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 223.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
GF Total Operating Expenses (II) | | | 4 382.00 | |
GG - OPERATING RESULT (I - II) | | | -4 382.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 694.00 | |
GM Reversals of provisions and transfers of expenses | | | 4 809.00 | |
GO Net income from sales of marketable securities | | | 2 725.00 | |
GP Total financial income (V) | | | 23 228.00 | |
GT Net expenses on sales of marketable securities | | | 3 688.00 | |
GU Total financial expenses (VI) | | | 3 688.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 540.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 158.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 336.00 | 2 415.00 | | 4 336.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 228.00 | 11 494.00 | | 23 228.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 406.00 | 6 158.00 | | 12 406.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 822.00 | 5 335.00 | | 10 822.00 |
| |
| 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 | 2 250.00 | 2 250.00 | | 2 250.00 |
8E Income Taxes | 4 326.00 | 4 326.00 | | 4 326.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 369.00 | 6 369.00 | | 6 369.00 |
VI Group and Associates | 2 003.00 | 2 003.00 | | 2 003.00 |
VQ Other Taxes, Duties, and Similar Debts | 159.00 | 159.00 | | 159.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 450.00 | 450.00 | | 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 450.00 | 450.00 | | 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 107.00 | 15 107.00 | | 15 107.00 |
