| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | | 1.00 | | |
BJ TOTAL (I) | 1 403 891.00 | | 1 403 891.00 | 1 403 891.00 |
BZ Other receivables | 39 142.00 | | 39 142.00 | 39 142.00 |
CD Marketable securities | 267 679.00 | | 267 679.00 | 267 679.00 |
CF Cash and cash equivalents | 10 780.00 | | 10 780.00 | 10 780.00 |
CJ TOTAL (II) | 317 600.00 | | 317 600.00 | 317 600.00 |
CO Grand total (0 to V) | 1 721 492.00 | | 1 721 492.00 | 1 721 492.00 |
CU Other investments | 1 403 891.00 | | 1 403 891.00 | 1 403 891.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200 000.00 | 1 200 000.00 | | 1 200 000.00 |
DD Legal reserve (1) | 73 989.00 | 73 989.00 | | 73 989.00 |
DH Retained earnings | 6 876.00 | 307 441.00 | | 6 876.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 386 461.00 | -565.00 | | 386 461.00 |
DK Regulated provisions | 14 543.00 | 14 543.00 | | 14 543.00 |
DL TOTAL (I) | 1 681 869.00 | 1 595 408.00 | | 1 681 869.00 |
DX Trade payables and related accounts | 7 500.00 | 7 300.00 | | 7 500.00 |
DY Tax and social security liabilities | 32 123.00 | 140 198.00 | | 32 123.00 |
EC TOTAL (IV) | 39 623.00 | 147 498.00 | | 39 623.00 |
EE Grand total (I to V) | 1 721 492.00 | 1 742 906.00 | | 1 721 492.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 517.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 10 593.00 | |
GG - OPERATING RESULT (I - II) | | | -10 593.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 390 016.00 | |
GO Net income from sales of marketable securities | | | 19.00 | |
GP Total financial income (V) | | | 390 035.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 390 035.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 379 442.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -7 019.00 | -7 456.00 | | -7 019.00 |
HL TOTAL REVENUE (I + III + V + VII) | 390 035.00 | 8.00 | | 390 035.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 574.00 | 573.00 | | 3 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 386 461.00 | -565.00 | | 386 461.00 |
| |
| 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 | 1 403 891.00 | | | 1 403 891.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 403 891.00 | |
I4 DECREASES Grand Total | | | 1 403 891.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 403 891.00 | | | 1 403 891.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 543.00 | | | 14 543.00 |
7C Grand total | 14 543.00 | | | 14 543.00 |
| |
| 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 | 7 500.00 | 7 500.00 | | 7 500.00 |
VI Group and Associates | 32 123.00 | 32 123.00 | | 32 123.00 |
VM Income taxes | 39 142.00 | 39 142.00 | | 39 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 142.00 | 39 142.00 | | 39 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 623.00 | 39 623.00 | | 39 623.00 |
