| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 5 198.00 | | 5 198.00 | 5 198.00 |
BD Other fixed assets | 200.00 | | 200.00 | 200.00 |
BJ TOTAL (I) | 1 469 848.00 | | 1 469 848.00 | 1 469 848.00 |
CF Cash and cash equivalents | 288 478.00 | | 288 478.00 | 288 478.00 |
CJ TOTAL (II) | 288 478.00 | | 288 478.00 | 288 478.00 |
CO Grand total (0 to V) | 1 758 326.00 | | 1 758 326.00 | 1 758 326.00 |
CU Other investments | 1 464 450.00 | | 1 464 450.00 | 1 464 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 225 000.00 | 87 500.00 | | 1 225 000.00 |
DB Share, merger, contribution premiums, etc. | 55 800.00 | 1 193 300.00 | | 55 800.00 |
DD Legal reserve (1) | 8 750.00 | 8 750.00 | | 8 750.00 |
DG Other reserves | 370 677.00 | 271 824.00 | | 370 677.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 95 220.00 | 98 852.00 | | 95 220.00 |
DL TOTAL (I) | 1 755 446.00 | 1 660 227.00 | | 1 755 446.00 |
DV Miscellaneous Loans and Financial Debts (4) | 450.00 | 1 862.00 | | 450.00 |
DX Trade payables and related accounts | 2 230.00 | 3 240.00 | | 2 230.00 |
EA Other liabilities | 200.00 | 200.00 | | 200.00 |
EC TOTAL (IV) | 2 880.00 | 5 302.00 | | 2 880.00 |
EE Grand total (I to V) | 1 758 326.00 | 1 665 528.00 | | 1 758 326.00 |
EG Accrued income and payables due within one year | 2 880.00 | 5 302.00 | | 2 880.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 980.00 | |
FZ Social Security Contributions | | | 1 202.00 | |
GF Total Operating Expenses (II) | | | 6 182.00 | |
GG - OPERATING RESULT (I - II) | | | -6 182.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 101 402.00 | |
GP Total financial income (V) | | | 101 402.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 101 402.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 95 220.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 101 402.00 | 101 486.00 | | 101 402.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 182.00 | 2 634.00 | | 6 182.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 95 220.00 | 98 852.00 | | 95 220.00 |
| |
| 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 | 1 471 174.00 | | 46.00 | 1 471 174.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 371.00 | 1 469 848.00 | |
I4 DECREASES Grand Total | | 1 371.00 | 1 469 848.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 471 174.00 | | 46.00 | 1 471 174.00 |
| |
| 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 | 2 230.00 | 2 230.00 | | 2 230.00 |
8K Other liabilities (including liabilities related to repo transactions) | 650.00 | 650.00 | | 650.00 |
UL Receivables related to investments | 5 198.00 | | 5 198.00 | 5 198.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 198.00 | 5 198.00 | | 5 198.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 880.00 | 2 880.00 | | 2 880.00 |
