| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 909 657.00 | | 909 657.00 | 909 657.00 |
BD Other fixed assets | 8.00 | | 8.00 | 8.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 922 206.00 | | 922 206.00 | 922 206.00 |
BZ Other receivables | 21.00 | | 21.00 | 21.00 |
CD Marketable securities | 277 297.00 | 20.00 | 277 277.00 | 277 297.00 |
CF Cash and cash equivalents | 5 025.00 | | 5 025.00 | 5 025.00 |
CJ TOTAL (II) | 282 343.00 | 20.00 | 282 323.00 | 282 343.00 |
CO Grand total (0 to V) | 1 204 549.00 | 20.00 | 1 204 529.00 | 1 204 549.00 |
CU Other investments | 11 792.00 | | 11 792.00 | 11 792.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 510 000.00 | 510 000.00 | | 510 000.00 |
DD Legal reserve (1) | 43 286.00 | 43 286.00 | | 43 286.00 |
DG Other reserves | 484 817.00 | 497 743.00 | | 484 817.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 753.00 | -12 925.00 | | 94 753.00 |
DL TOTAL (I) | 1 132 857.00 | 1 038 103.00 | | 1 132 857.00 |
DU Loans and Debts from Credit Institutions (3) | 10.00 | | | 10.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 351.00 | 43 113.00 | | 62 351.00 |
DX Trade payables and related accounts | 4 689.00 | 5 013.00 | | 4 689.00 |
DY Tax and social security liabilities | 4 622.00 | 5 984.00 | | 4 622.00 |
EC TOTAL (IV) | 71 673.00 | 54 110.00 | | 71 673.00 |
EE Grand total (I to V) | 1 204 529.00 | 1 092 213.00 | | 1 204 529.00 |
EG Accrued income and payables due within one year | 71 673.00 | 54 110.00 | | 71 673.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10.00 | | | 10.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 12.00 | |
FW Other purchases and external expenses | | | 6 500.00 | |
FX Taxes, duties, and similar payments | | | 221.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 10 415.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 35 143.00 | |
GG - OPERATING RESULT (I - II) | | | -35 131.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 68.00 | |
GL Other interest and similar income | | | 877.00 | |
GM Reversals of provisions and transfers of expenses | | | 101 490.00 | |
GO Net income from sales of marketable securities | | | 28 415.00 | |
GP Total financial income (V) | | | 130 782.00 | |
GQ Financial allocations to depreciation and provisions | | | 531.00 | |
GT Net expenses on sales of marketable securities | | | 897.00 | |
GU Total financial expenses (VI) | | | 897.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 129 884.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 753.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -21.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 130 793.00 | 22 165.00 | | 130 793.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 040.00 | 35 091.00 | | 36 040.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 753.00 | -12 925.00 | | 94 753.00 |
