| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 988.00 | 988.00 | | 988.00 |
BJ TOTAL (I) | 780 395.00 | 43 602.00 | 736 793.00 | 780 395.00 |
CD Marketable securities | 700 000.00 | | 700 000.00 | 700 000.00 |
CF Cash and cash equivalents | 83 414.00 | | 83 414.00 | 83 414.00 |
CJ TOTAL (II) | 783 414.00 | | 783 414.00 | 783 414.00 |
CO Grand total (0 to V) | 1 563 809.00 | 43 602.00 | 1 520 207.00 | 1 563 809.00 |
CU Other investments | 779 407.00 | 42 613.00 | 736 793.00 | 779 407.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 872 740.00 | 872 740.00 | | 872 740.00 |
DB Share, merger, contribution premiums, etc. | 55 460.00 | 55 460.00 | | 55 460.00 |
DD Legal reserve (1) | 25 279.00 | 18 997.00 | | 25 279.00 |
DG Other reserves | 480 290.00 | 360 951.00 | | 480 290.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 827.00 | 125 621.00 | | 84 827.00 |
DL TOTAL (I) | 1 518 596.00 | 1 433 769.00 | | 1 518 596.00 |
DV Miscellaneous Loans and Financial Debts (4) | 650.00 | 650.00 | | 650.00 |
DX Trade payables and related accounts | 550.00 | 673.00 | | 550.00 |
DY Tax and social security liabilities | 412.00 | 245.00 | | 412.00 |
EC TOTAL (IV) | 1 612.00 | 1 568.00 | | 1 612.00 |
EE Grand total (I to V) | 1 520 207.00 | 1 435 337.00 | | 1 520 207.00 |
EI Including equity loans | 650.00 | | | 650.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 419.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 1 598.00 | |
GG - OPERATING RESULT (I - II) | | | -1 598.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 86 836.00 | |
GP Total financial income (V) | | | 86 836.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 86 836.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 239.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 211 400.00 | | |
HD Total exceptional income (VII) | | 211 400.00 | | |
HF Exceptional expenses on capital transactions | | 189 253.00 | | |
HH Total exceptional expenses (VIII) | | 189 253.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 22 147.00 | | |
HK Income tax | 412.00 | 245.00 | | 412.00 |
HL TOTAL REVENUE (I + III + V + VII) | 86 836.00 | 316 665.00 | | 86 836.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 010.00 | 191 044.00 | | 2 010.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 827.00 | 125 621.00 | | 84 827.00 |
| |
| 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 | 780 395.00 | | | 780 395.00 |
I3 DECREASES Total Financial Fixed Assets | | | 779 407.00 | |
I4 DECREASES Grand Total | | | 780 395.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 988.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 988.00 | | | 988.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 779 407.00 | | | 779 407.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 42 613.00 | | | 42 613.00 |
7C Grand total | 42 613.00 | | | 42 613.00 |
9U on fixed assets – equity investments | | | | |
