| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 461 033.00 | | 461 033.00 | 461 033.00 |
BZ Other receivables | 3 947.00 | | 3 947.00 | 3 947.00 |
CF Cash and cash equivalents | 12 356.00 | | 12 356.00 | 12 356.00 |
CJ TOTAL (II) | 16 303.00 | | 16 303.00 | 16 303.00 |
CO Grand total (0 to V) | 477 336.00 | | 477 336.00 | 477 336.00 |
CU Other investments | 461 033.00 | | 461 033.00 | 461 033.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 191 993.00 | 343 106.00 | | 191 993.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 215 171.00 | 48 887.00 | | 215 171.00 |
DK Regulated provisions | 20 774.00 | 20 774.00 | | 20 774.00 |
DL TOTAL (I) | 433 438.00 | 418 267.00 | | 433 438.00 |
DU Loans and Debts from Credit Institutions (3) | | 4 065.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 27 746.00 | 93 257.00 | | 27 746.00 |
DX Trade payables and related accounts | 10 004.00 | 3 860.00 | | 10 004.00 |
DY Tax and social security liabilities | 6 148.00 | 158 231.00 | | 6 148.00 |
EC TOTAL (IV) | 43 899.00 | 259 413.00 | | 43 899.00 |
EE Grand total (I to V) | 477 336.00 | 677 680.00 | | 477 336.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 12 849.00 | |
FX Taxes, duties, and similar payments | | | 6 476.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 294.00 | |
GF Total Operating Expenses (II) | | | 19 619.00 | |
GG - OPERATING RESULT (I - II) | | | -19 617.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 230 000.00 | |
GP Total financial income (V) | | | 230 000.00 | |
GR Interest and similar expenses | | | 1 477.00 | |
GU Total financial expenses (VI) | | | 1 477.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 228 523.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 208 907.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -6 264.00 | -5 256.00 | | -6 264.00 |
HL TOTAL REVENUE (I + III + V + VII) | 230 002.00 | 60 200.00 | | 230 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 831.00 | 11 312.00 | | 14 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 215 171.00 | 48 887.00 | | 215 171.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 20 774.00 | | | 20 774.00 |
7C Grand total | 20 774.00 | | | 20 774.00 |
| |
| 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 | 27 746.00 | 27 746.00 | | 27 746.00 |
8B Suppliers and Related Accounts | 10 004.00 | 10 004.00 | | 10 004.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 148.00 | 30 413.00 | | 6 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 947.00 | 3 947.00 | | 3 947.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 899.00 | 68 164.00 | | 43 899.00 |
