| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 000.00 | | 3 000.00 | 3 000.00 |
BZ Other receivables | 2 897.00 | | 2 897.00 | 2 897.00 |
CF Cash and cash equivalents | 946 641.00 | | 946 641.00 | 946 641.00 |
CJ TOTAL (II) | 949 538.00 | | 949 538.00 | 949 538.00 |
CO Grand total (0 to V) | 952 538.00 | | 952 538.00 | 952 538.00 |
CU Other investments | 3 000.00 | | 3 000.00 | 3 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 447 750.00 | | | 447 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 491 356.00 | | | 491 356.00 |
DL TOTAL (I) | 947 357.00 | | | 947 357.00 |
DV Miscellaneous Loans and Financial Debts (4) | 142.00 | | | 142.00 |
DX Trade payables and related accounts | 3 626.00 | | | 3 626.00 |
DY Tax and social security liabilities | 1 413.00 | | | 1 413.00 |
EC TOTAL (IV) | 5 181.00 | | | 5 181.00 |
EE Grand total (I to V) | 952 538.00 | | | 952 538.00 |
EG Accrued income and payables due within one year | 5 181.00 | | | 5 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 44 455.00 | |
FX Taxes, duties, and similar payments | | | 251.00 | |
GF Total Operating Expenses (II) | | | 44 706.00 | |
GG - OPERATING RESULT (I - II) | | | -44 706.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 159 753.00 | |
GL Other interest and similar income | | | 69.00 | |
GP Total financial income (V) | | | 159 822.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 159 822.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 115 115.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 439 268.00 | | | 439 268.00 |
HD Total exceptional income (VII) | 439 268.00 | | | 439 268.00 |
HF Exceptional expenses on capital transactions | 61 729.00 | | | 61 729.00 |
HH Total exceptional expenses (VIII) | 61 729.00 | | | 61 729.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 377 539.00 | | | 377 539.00 |
HK Income tax | 1 298.00 | | | 1 298.00 |
HL TOTAL REVENUE (I + III + V + VII) | 599 090.00 | | | 599 090.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 733.00 | | | 107 733.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 491 356.00 | | | 491 356.00 |
| |
| 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 | 61 729.00 | | 3 000.00 | 61 729.00 |
I3 DECREASES Total Financial Fixed Assets | | 61 729.00 | 3 000.00 | |
I4 DECREASES Grand Total | | 61 729.00 | 3 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 61 729.00 | | 3 000.00 | 61 729.00 |
| |
| 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 | 3 626.00 | 3 626.00 | | 3 626.00 |
8E Income Taxes | 1 298.00 | 1 298.00 | | 1 298.00 |
VC Group and associates | 2 897.00 | 2 897.00 | | 2 897.00 |
VI Group and Associates | 142.00 | 142.00 | | 142.00 |
VQ Other Taxes, Duties, and Similar Debts | 115.00 | 115.00 | | 115.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 897.00 | 2 897.00 | | 2 897.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 181.00 | 5 181.00 | | 5 181.00 |
