| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
CD Marketable securities | 966 185.00 | 13 782.00 | 952 402.00 | 966 185.00 |
CF Cash and cash equivalents | 27 306.00 | | 27 306.00 | 27 306.00 |
CJ TOTAL (II) | 993 491.00 | 13 782.00 | 979 708.00 | 993 491.00 |
CO Grand total (0 to V) | 993 491.00 | 13 782.00 | 979 708.00 | 993 491.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 240.00 | 18 240.00 | | 18 240.00 |
DD Legal reserve (1) | 32 000.00 | 32 000.00 | | 32 000.00 |
DG Other reserves | 150 000.00 | 150 000.00 | | 150 000.00 |
DH Retained earnings | 797 216.00 | 794 176.00 | | 797 216.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 195.00 | 3 040.00 | | -18 195.00 |
DL TOTAL (I) | 979 261.00 | 997 456.00 | | 979 261.00 |
DY Tax and social security liabilities | | 514.00 | | |
EA Other liabilities | 447.00 | 447.00 | | 447.00 |
EC TOTAL (IV) | 447.00 | 961.00 | | 447.00 |
EE Grand total (I to V) | 979 708.00 | 998 418.00 | | 979 708.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 252.00 | |
FX Taxes, duties, and similar payments | | | 160.00 | |
GF Total Operating Expenses (II) | | | 4 412.00 | |
GG - OPERATING RESULT (I - II) | | | -4 412.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 126 000.00 | |
GP Total financial income (V) | | | 126 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 13 782.00 | |
GR Interest and similar expenses | | | 16 000.00 | |
GU Total financial expenses (VI) | | | 29 782.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 96 217.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 110 000.00 | | | 110 000.00 |
HH Total exceptional expenses (VIII) | 110 000.00 | | | 110 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -110 000.00 | | | -110 000.00 |
HK Income tax | | 514.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 126 000.00 | 7 984.00 | | 126 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 195.00 | 4 943.00 | | 144 195.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 195.00 | 3 040.00 | | -18 195.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 447.00 | 447.00 | | 447.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 447.00 | 447.00 | | 447.00 |
