| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 337 578.00 | | 2 337 578.00 | 2 337 578.00 |
CD Marketable securities | 600 000.00 | | 600 000.00 | 600 000.00 |
CF Cash and cash equivalents | 339 699.00 | | 339 699.00 | 339 699.00 |
CJ TOTAL (II) | 939 699.00 | | 939 699.00 | 939 699.00 |
CO Grand total (0 to V) | 3 277 277.00 | | 3 277 277.00 | 3 277 277.00 |
CU Other investments | 2 337 578.00 | | 2 337 578.00 | 2 337 578.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | 800 000.00 | | 800 000.00 |
DD Legal reserve (1) | 80 000.00 | 80 000.00 | | 80 000.00 |
DG Other reserves | 1 432 703.00 | 1 931 169.00 | | 1 432 703.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 961 872.00 | 541 534.00 | | 961 872.00 |
DL TOTAL (I) | 3 274 575.00 | 3 352 703.00 | | 3 274 575.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 141 840.00 | | |
DY Tax and social security liabilities | 2 702.00 | 2 335.00 | | 2 702.00 |
EC TOTAL (IV) | 2 702.00 | 144 175.00 | | 2 702.00 |
EE Grand total (I to V) | 3 277 277.00 | 3 496 878.00 | | 3 277 277.00 |
EG Accrued income and payables due within one year | 2 702.00 | 144 175.00 | | 2 702.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 508.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 15 508.00 | |
GG - OPERATING RESULT (I - II) | | | -15 508.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 966 982.00 | |
GL Other interest and similar income | | | 20 330.00 | |
GP Total financial income (V) | | | 987 312.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 987 312.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 971 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 932.00 | 7 229.00 | | 9 932.00 |
HL TOTAL REVENUE (I + III + V + VII) | 987 312.00 | 553 258.00 | | 987 312.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 440.00 | 11 723.00 | | 25 440.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 961 872.00 | 541 534.00 | | 961 872.00 |
| |
| 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 | 2 337 578.00 | | | 2 337 578.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 337 578.00 | |
I4 DECREASES Grand Total | | | 2 337 578.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 337 578.00 | | | 2 337 578.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 2 702.00 | 2 702.00 | | 2 702.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 702.00 | 2 702.00 | | 2 702.00 |
