| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 57 162.00 | | 57 162.00 | 57 162.00 |
BJ TOTAL (I) | 67 079.00 | | 67 079.00 | 67 079.00 |
BZ Other receivables | 4 440.00 | | 4 440.00 | 4 440.00 |
CF Cash and cash equivalents | 41 609.00 | | 41 609.00 | 41 609.00 |
CJ TOTAL (II) | 46 049.00 | | 46 049.00 | 46 049.00 |
CO Grand total (0 to V) | 113 128.00 | | 113 128.00 | 113 128.00 |
CP Shares due in less than one year | 57 162.00 | | | 57 162.00 |
CU Other investments | 9 917.00 | | 9 917.00 | 9 917.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 18 208.00 | 23 300.00 | | 18 208.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 355.00 | 74 909.00 | | 78 355.00 |
DL TOTAL (I) | 107 563.00 | 109 208.00 | | 107 563.00 |
DV Miscellaneous Loans and Financial Debts (4) | 590.00 | | | 590.00 |
DX Trade payables and related accounts | 2 388.00 | 2 662.00 | | 2 388.00 |
DY Tax and social security liabilities | 2 587.00 | 891.00 | | 2 587.00 |
EC TOTAL (IV) | 5 565.00 | 3 553.00 | | 5 565.00 |
EE Grand total (I to V) | 113 128.00 | 112 761.00 | | 113 128.00 |
EG Accrued income and payables due within one year | 5 565.00 | 3 553.00 | | 5 565.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 700.00 | | 3 700.00 | 3 700.00 |
FJ Net sales | 3 700.00 | | 3 700.00 | 3 700.00 |
FQ Other income | | | 379.00 | |
FR Total operating income (I) | | | 4 079.00 | |
FW Other purchases and external expenses | | | 2 227.00 | |
FX Taxes, duties, and similar payments | | | 137.00 | |
GF Total Operating Expenses (II) | | | 2 364.00 | |
GG - OPERATING RESULT (I - II) | | | 1 715.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 104 181.00 | |
GP Total financial income (V) | | | 104 181.00 | |
GR Interest and similar expenses | | | 637.00 | |
GU Total financial expenses (VI) | | | 637.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 103 544.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 259.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 26 904.00 | 26 714.00 | | 26 904.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 260.00 | 104 458.00 | | 108 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 905.00 | 29 549.00 | | 29 905.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 355.00 | 74 909.00 | | 78 355.00 |
| |
| 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 | 66 948.00 | | 24 181.00 | 66 948.00 |
I3 DECREASES Total Financial Fixed Assets | | 24 050.00 | 67 079.00 | |
I4 DECREASES Grand Total | | 24 050.00 | 67 079.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 66 948.00 | | 24 181.00 | 66 948.00 |
| |
| 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 | 2 388.00 | 2 388.00 | | 2 388.00 |
8E Income Taxes | 1 897.00 | 1 897.00 | | 1 897.00 |
UL Receivables related to investments | 57 162.00 | 57 162.00 | | 57 162.00 |
VI Group and Associates | 590.00 | 590.00 | | 590.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 440.00 | 4 440.00 | | 4 440.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 602.00 | 61 602.00 | | 61 602.00 |
VW VAT | 690.00 | 690.00 | | 690.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 565.00 | 5 565.00 | | 5 565.00 |
