| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 416.00 | 416.00 | | 416.00 |
BD Other fixed assets | 265 490.00 | | 265 490.00 | 265 490.00 |
BJ TOTAL (I) | 265 906.00 | 416.00 | 265 490.00 | 265 906.00 |
BZ Other receivables | 963 521.00 | | 963 521.00 | 963 521.00 |
CD Marketable securities | 949 865.00 | | 949 865.00 | 949 865.00 |
CF Cash and cash equivalents | 4 284 019.00 | | 4 284 019.00 | 4 284 019.00 |
CJ TOTAL (II) | 6 197 406.00 | | 6 197 406.00 | 6 197 406.00 |
CO Grand total (0 to V) | 6 463 311.00 | 416.00 | 6 462 896.00 | 6 463 311.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 260 000.00 | 260 000.00 | | 260 000.00 |
DD Legal reserve (1) | 26 000.00 | 26 000.00 | | 26 000.00 |
DG Other reserves | 5 465 416.00 | 4 852 073.00 | | 5 465 416.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 698 471.00 | 639 343.00 | | 698 471.00 |
DL TOTAL (I) | 6 449 887.00 | 5 777 416.00 | | 6 449 887.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36.00 | 124.00 | | 36.00 |
DX Trade payables and related accounts | 4 080.00 | 3 990.00 | | 4 080.00 |
DY Tax and social security liabilities | 8 892.00 | 16 636.00 | | 8 892.00 |
EC TOTAL (IV) | 13 008.00 | 20 749.00 | | 13 008.00 |
EE Grand total (I to V) | 6 462 896.00 | 5 798 166.00 | | 6 462 896.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 200.00 | | 19 200.00 | 19 200.00 |
FJ Net sales | 19 200.00 | | 19 200.00 | 19 200.00 |
FQ Other income | | | 86.00 | |
FR Total operating income (I) | | | 19 286.00 | |
FW Other purchases and external expenses | | | 4 964.00 | |
FX Taxes, duties, and similar payments | | | 368.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 5 332.00 | |
GG - OPERATING RESULT (I - II) | | | 13 954.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 651 825.00 | |
GK Income from other securities and fixed asset receivables | | | 12 275.00 | |
GL Other interest and similar income | | | 57 271.00 | |
GP Total financial income (V) | | | 721 371.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 721 371.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 735 325.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 36 854.00 | 30 373.00 | | 36 854.00 |
HL TOTAL REVENUE (I + III + V + VII) | 740 657.00 | 674 969.00 | | 740 657.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 186.00 | 35 626.00 | | 42 186.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 698 471.00 | 639 343.00 | | 698 471.00 |
| |
| 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 | 265 906.00 | | | 265 906.00 |
I3 DECREASES Total Financial Fixed Assets | | | 265 490.00 | |
I4 DECREASES Grand Total | | | 265 906.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 416.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 416.00 | | | 416.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 265 490.00 | | | 265 490.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 416.00 | | | 416.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 416.00 | | | 416.00 |
| |
| 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 | 4 080.00 | 4 080.00 | | 4 080.00 |
8E Income Taxes | 8 774.00 | 8 774.00 | | 8 774.00 |
VB VAT | 680.00 | 680.00 | | 680.00 |
VC Group and associates | 962 841.00 | 962 841.00 | | 962 841.00 |
VG Loans with a maturity of up to one year at origin | 36.00 | 36.00 | | 36.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 963 521.00 | 963 521.00 | | 963 521.00 |
VW VAT | 118.00 | 118.00 | | 118.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 008.00 | 13 008.00 | | 13 008.00 |
