| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 95 624.00 | | 95 624.00 | 95 624.00 |
BZ Other receivables | 19 989.00 | | 19 989.00 | 19 989.00 |
CD Marketable securities | 58 016.00 | | 58 016.00 | 58 016.00 |
CF Cash and cash equivalents | 77 840.00 | | 77 840.00 | 77 840.00 |
CJ TOTAL (II) | 155 845.00 | | 155 845.00 | 155 845.00 |
CO Grand total (0 to V) | 251 470.00 | | 251 470.00 | 251 470.00 |
CU Other investments | 95 624.00 | | 95 624.00 | 95 624.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 244.00 | 15 245.00 | | 15 244.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 90 293.00 | 90 293.00 | | 90 293.00 |
DH Retained earnings | -3 522.00 | -3 233.00 | | -3 522.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 99 767.00 | -290.00 | | 99 767.00 |
DL TOTAL (I) | 203 307.00 | 103 540.00 | | 203 307.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 148.00 | 125 791.00 | | 46 148.00 |
DX Trade payables and related accounts | 1 794.00 | 1 290.00 | | 1 794.00 |
DY Tax and social security liabilities | 220.00 | 212.00 | | 220.00 |
EC TOTAL (IV) | 48 162.00 | 127 293.00 | | 48 162.00 |
EE Grand total (I to V) | 251 470.00 | 230 833.00 | | 251 470.00 |
EG Accrued income and payables due within one year | 48 162.00 | 1 502.00 | | 48 162.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 330.00 | |
FX Taxes, duties, and similar payments | | | 262.00 | |
GF Total Operating Expenses (II) | | | 1 592.00 | |
GG - OPERATING RESULT (I - II) | | | -1 592.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GL Other interest and similar income | | | 1 500.00 | |
GP Total financial income (V) | | | 101 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 101 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 908.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1.00 | 1.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | 1.00 | | 1.00 |
HK Income tax | 141.00 | 148.00 | | 141.00 |
HL TOTAL REVENUE (I + III + V + VII) | 101 501.00 | 1 303.00 | | 101 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 733.00 | 1 593.00 | | 1 733.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 99 768.00 | -290.00 | | 99 768.00 |
| |
| 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 | 95 625.00 | | | 95 625.00 |
I3 DECREASES Total Financial Fixed Assets | | | 95 625.00 | |
I4 DECREASES Grand Total | | | 95 625.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 95 625.00 | | | 95 625.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 46 149.00 | 46 149.00 | | 46 149.00 |
8B Suppliers and Related Accounts | 1 794.00 | 1 794.00 | | 1 794.00 |
VB VAT | 859.00 | 859.00 | | 859.00 |
VM Income taxes | 19 130.00 | 19 130.00 | | 19 130.00 |
VQ Other Taxes, Duties, and Similar Debts | 220.00 | 220.00 | | 220.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 989.00 | 19 989.00 | | 19 989.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 163.00 | 48 163.00 | | 48 163.00 |
