| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 505 555.00 | | 505 555.00 | 505 555.00 |
BZ Other receivables | 840 246.00 | | 840 246.00 | 840 246.00 |
CF Cash and cash equivalents | 1 693 236.00 | | 1 693 236.00 | 1 693 236.00 |
CJ TOTAL (II) | 2 533 482.00 | | 2 533 482.00 | 2 533 482.00 |
CO Grand total (0 to V) | 3 039 037.00 | | 3 039 037.00 | 3 039 037.00 |
CU Other investments | 505 555.00 | | 505 555.00 | 505 555.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 109 900.00 | 109 900.00 | | 109 900.00 |
DB Share, merger, contribution premiums, etc. | 7 447.00 | 7 447.00 | | 7 447.00 |
DD Legal reserve (1) | 10 990.00 | 10 990.00 | | 10 990.00 |
DH Retained earnings | 1 187 611.00 | 443 104.00 | | 1 187 611.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 695 751.00 | 744 508.00 | | 1 695 751.00 |
DK Regulated provisions | 24 278.00 | 24 278.00 | | 24 278.00 |
DL TOTAL (I) | 3 035 977.00 | 1 340 227.00 | | 3 035 977.00 |
DX Trade payables and related accounts | 3 000.00 | 4 800.00 | | 3 000.00 |
DY Tax and social security liabilities | | 224.00 | | |
EA Other liabilities | 60.00 | 60.00 | | 60.00 |
EC TOTAL (IV) | 3 060.00 | 5 084.00 | | 3 060.00 |
EE Grand total (I to V) | 3 039 037.00 | 1 345 311.00 | | 3 039 037.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 4 025.00 | |
FX Taxes, duties, and similar payments | | | 226.00 | |
GF Total Operating Expenses (II) | | | 4 251.00 | |
GG - OPERATING RESULT (I - II) | | | -4 249.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 700 000.00 | |
GP Total financial income (V) | | | 1 700 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 700 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 695 751.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 700 001.00 | 750 000.00 | | 1 700 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 251.00 | 5 493.00 | | 4 251.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 695 751.00 | 744 507.00 | | 1 695 751.00 |
| |
| 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 | 505 555.00 | | | 505 555.00 |
I3 DECREASES Total Financial Fixed Assets | | | 505 555.00 | |
I4 DECREASES Grand Total | | | 505 555.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 505 555.00 | | | 505 555.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 24 278.00 | | | 24 278.00 |
7C Grand total | 24 278.00 | | | 24 278.00 |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
