| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 537 549.00 | | 537 549.00 | 537 549.00 |
BJ TOTAL (I) | 593 031.00 | | 593 031.00 | 593 031.00 |
BZ Other receivables | 30 348.00 | 5 335.00 | 25 013.00 | 30 348.00 |
CF Cash and cash equivalents | 398 512.00 | | 398 512.00 | 398 512.00 |
CJ TOTAL (II) | 428 861.00 | 5 335.00 | 423 526.00 | 428 861.00 |
CO Grand total (0 to V) | 1 021 893.00 | 5 335.00 | 1 016 557.00 | 1 021 893.00 |
CU Other investments | 55 482.00 | | 55 482.00 | 55 482.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 68 832.00 | 68 832.00 | | 68 832.00 |
DD Legal reserve (1) | 9 560.00 | 9 560.00 | | 9 560.00 |
DG Other reserves | 788 681.00 | 668 903.00 | | 788 681.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 144 383.00 | 270 349.00 | | 144 383.00 |
DL TOTAL (I) | 1 011 457.00 | 1 017 644.00 | | 1 011 457.00 |
DX Trade payables and related accounts | 5 100.00 | 5 784.00 | | 5 100.00 |
DY Tax and social security liabilities | | 5 892.00 | | |
EC TOTAL (IV) | 5 100.00 | 11 676.00 | | 5 100.00 |
EE Grand total (I to V) | 1 016 557.00 | 1 029 320.00 | | 1 016 557.00 |
EG Accrued income and payables due within one year | 5 100.00 | 11 676.00 | | 5 100.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 645.00 | |
FX Taxes, duties, and similar payments | | | 126.00 | |
GF Total Operating Expenses (II) | | | 12 771.00 | |
GG - OPERATING RESULT (I - II) | | | -12 771.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GL Other interest and similar income | | | 7 488.00 | |
GP Total financial income (V) | | | 157 488.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 157 488.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 144 716.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 35 640.00 | | |
HD Total exceptional income (VII) | | 35 640.00 | | |
HF Exceptional expenses on capital transactions | | 6 098.00 | | |
HH Total exceptional expenses (VIII) | | 6 098.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 29 542.00 | | |
HK Income tax | 333.00 | 5 892.00 | | 333.00 |
HL TOTAL REVENUE (I + III + V + VII) | 157 488.00 | 295 600.00 | | 157 488.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 104.00 | 25 252.00 | | 13 104.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 144 383.00 | 270 349.00 | | 144 383.00 |
| |
| 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 | 604 850.00 | | 7 488.00 | 604 850.00 |
I3 DECREASES Total Financial Fixed Assets | | 19 306.00 | 593 032.00 | |
I4 DECREASES Grand Total | | 19 306.00 | 593 032.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 604 850.00 | | 7 488.00 | 604 850.00 |
| |
| 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 | 5 100.00 | 5 100.00 | | 5 100.00 |
UL Receivables related to investments | 537 549.00 | | 537 549.00 | 537 549.00 |
VP Miscellaneous | 30 349.00 | 30 349.00 | | 30 349.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 567 898.00 | 30 349.00 | 537 549.00 | 567 898.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 100.00 | 5 100.00 | | 5 100.00 |
