| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 623 888.00 | | 9 623 888.00 | 9 623 888.00 |
CD Marketable securities | 51.00 | | 51.00 | 51.00 |
CF Cash and cash equivalents | 2 520 424.00 | | 2 520 424.00 | 2 520 424.00 |
CJ TOTAL (II) | 2 520 474.00 | | 2 520 474.00 | 2 520 474.00 |
CO Grand total (0 to V) | 12 144 362.00 | | 12 144 362.00 | 12 144 362.00 |
CU Other investments | 9 623 888.00 | | 9 623 888.00 | 9 623 888.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 559 680.00 | 9 559 680.00 | | 9 559 680.00 |
DD Legal reserve (1) | 97 890.00 | 54 422.00 | | 97 890.00 |
DH Retained earnings | 859 260.00 | 33 360.00 | | 859 260.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 604 592.00 | 869 368.00 | | 1 604 592.00 |
DL TOTAL (I) | 12 121 422.00 | 10 516 830.00 | | 12 121 422.00 |
DX Trade payables and related accounts | 4 650.00 | 4 860.00 | | 4 650.00 |
DY Tax and social security liabilities | 18 290.00 | 955 968.00 | | 18 290.00 |
DZ Fixed asset liabilities and related accounts | | 8.00 | | |
EC TOTAL (IV) | 22 940.00 | 960 836.00 | | 22 940.00 |
EE Grand total (I to V) | 12 144 362.00 | 11 477 666.00 | | 12 144 362.00 |
EG Accrued income and payables due within one year | | 960 836.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 334.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 5 334.00 | |
GG - OPERATING RESULT (I - II) | | | -5 334.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 627 506.00 | |
GP Total financial income (V) | | | 1 627 506.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 627 506.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 622 172.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 710.00 | | | 710.00 |
HB Exceptional income from capital transactions | 8.00 | | | 8.00 |
HD Total exceptional income (VII) | 718.00 | | | 718.00 |
HF Exceptional expenses on capital transactions | 8.00 | | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | | | 8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 710.00 | | | 710.00 |
HK Income tax | 18 290.00 | | | 18 290.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 628 224.00 | 874 494.00 | | 1 628 224.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 632.00 | 5 126.00 | | 23 632.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 604 592.00 | 869 368.00 | | 1 604 592.00 |
| |
| 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 | 9 123 826.00 | | 500 070.00 | 9 123 826.00 |
I3 DECREASES Total Financial Fixed Assets | | 8.00 | 9 623 888.00 | |
I4 DECREASES Grand Total | | 8.00 | 9 623 888.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 123 826.00 | | 500 070.00 | 9 123 826.00 |
| |
| 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 | 4 650.00 | 4 650.00 | | 4 650.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 290.00 | 18 290.00 | | 18 290.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 940.00 | 22 940.00 | | 22 940.00 |
