| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 18 599 880.00 | | 18 599 880.00 | 18 599 880.00 |
BZ Other receivables | 65 648.00 | | 65 648.00 | 65 648.00 |
CD Marketable securities | 1 950 052.00 | | 1 950 052.00 | 1 950 052.00 |
CF Cash and cash equivalents | 223 184.00 | | 223 184.00 | 223 184.00 |
CJ TOTAL (II) | 2 238 885.00 | | 2 238 885.00 | 2 238 885.00 |
CO Grand total (0 to V) | 20 838 765.00 | | 20 838 765.00 | 20 838 765.00 |
CU Other investments | 18 599 880.00 | | 18 599 880.00 | 18 599 880.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 600 000.00 | | | 18 600 000.00 |
DD Legal reserve (1) | 322 922.00 | | | 322 922.00 |
DG Other reserves | 1 020 515.00 | | | 1 020 515.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 800 694.00 | | | 800 694.00 |
DL TOTAL (I) | 20 744 132.00 | | | 20 744 132.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 868.00 | | | 78 868.00 |
DX Trade payables and related accounts | 6 281.00 | | | 6 281.00 |
DY Tax and social security liabilities | 9 483.00 | | | 9 483.00 |
EC TOTAL (IV) | 94 632.00 | | | 94 632.00 |
EE Grand total (I to V) | 20 838 765.00 | | | 20 838 765.00 |
EG Accrued income and payables due within one year | 94 632.00 | | | 94 632.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 007.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 8 160.00 | |
GG - OPERATING RESULT (I - II) | | | -8 160.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 686 193.00 | |
GL Other interest and similar income | | | 32 660.00 | |
GP Total financial income (V) | | | 718 853.00 | |
GR Interest and similar expenses | | | 667.00 | |
GU Total financial expenses (VI) | | | 667.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 718 186.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 710 025.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 107 751.00 | | | 107 751.00 |
HD Total exceptional income (VII) | 107 751.00 | | | 107 751.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 107 751.00 | | | 107 751.00 |
HK Income tax | 17 083.00 | | | 17 083.00 |
HL TOTAL REVENUE (I + III + V + VII) | 826 605.00 | | | 826 605.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 911.00 | | | 25 911.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 800 694.00 | | | 800 694.00 |
| |
| 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 | 18 599 880.00 | | | 18 599 880.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 599 880.00 | |
I4 DECREASES Grand Total | | | 18 599 880.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 599 880.00 | | | 18 599 880.00 |
| |
| 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 | 6 281.00 | 6 281.00 | | 6 281.00 |
8K Other liabilities (including liabilities related to repo transactions) | 78 869.00 | 78 869.00 | | 78 869.00 |
VP Miscellaneous | 65 648.00 | 65 648.00 | | 65 648.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 483.00 | 9 483.00 | | 9 483.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 648.00 | 65 648.00 | | 65 648.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 94 633.00 | 94 633.00 | | 94 633.00 |
