| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 343 700.00 | | 343 700.00 | 343 700.00 |
BZ Other receivables | 196 430.00 | | 196 430.00 | 196 430.00 |
CD Marketable securities | 10 546.00 | | 10 546.00 | 10 546.00 |
CF Cash and cash equivalents | 398 224.00 | | 398 224.00 | 398 224.00 |
CJ TOTAL (II) | 605 200.00 | | 605 200.00 | 605 200.00 |
CO Grand total (0 to V) | 948 900.00 | | 948 900.00 | 948 900.00 |
CU Other investments | 343 700.00 | | 343 700.00 | 343 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 761 198.00 | 647 623.00 | | 761 198.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 173 401.00 | 113 575.00 | | 173 401.00 |
DL TOTAL (I) | 943 399.00 | 769 998.00 | | 943 399.00 |
DX Trade payables and related accounts | 1 382.00 | 1 300.00 | | 1 382.00 |
DY Tax and social security liabilities | 4 119.00 | 3 628.00 | | 4 119.00 |
EC TOTAL (IV) | 5 501.00 | 4 928.00 | | 5 501.00 |
EE Grand total (I to V) | 948 900.00 | 774 926.00 | | 948 900.00 |
EG Accrued income and payables due within one year | 5 501.00 | 4 928.00 | | 5 501.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 174.00 | |
FR Total operating income (I) | | | 174.00 | |
FW Other purchases and external expenses | | | 3 321.00 | |
FX Taxes, duties, and similar payments | | | 175.00 | |
GF Total Operating Expenses (II) | | | 3 496.00 | |
GG - OPERATING RESULT (I - II) | | | -3 322.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 178 977.00 | |
GL Other interest and similar income | | | 1 690.00 | |
GP Total financial income (V) | | | 180 667.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 180 667.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 177 345.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 944.00 | 3 278.00 | | 3 944.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 841.00 | 120 750.00 | | 180 841.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 440.00 | 7 175.00 | | 7 440.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 173 401.00 | 113 575.00 | | 173 401.00 |
| |
| 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 | 343 700.00 | | | 343 700.00 |
I3 DECREASES Total Financial Fixed Assets | | | 343 700.00 | |
I4 DECREASES Grand Total | | | 343 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 343 700.00 | | | 343 700.00 |
| |
| 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 | 1 382.00 | 1 382.00 | | 1 382.00 |
8E Income Taxes | 3 944.00 | 3 944.00 | | 3 944.00 |
VC Group and associates | 196 430.00 | 196 430.00 | | 196 430.00 |
VQ Other Taxes, Duties, and Similar Debts | 175.00 | 175.00 | | 175.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 196 430.00 | 196 430.00 | | 196 430.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 501.00 | 5 501.00 | | 5 501.00 |
