| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 450 000.00 | | 450 000.00 | 450 000.00 |
BJ TOTAL (I) | 1 400 040.00 | | 1 400 040.00 | 1 400 040.00 |
BX Customers and related accounts | 6 720.00 | | 6 720.00 | 6 720.00 |
BZ Other receivables | 937.00 | | 937.00 | 937.00 |
CF Cash and cash equivalents | 988 485.00 | | 988 485.00 | 988 485.00 |
CH Prepaid expenses | 2 028.00 | | 2 028.00 | 2 028.00 |
CJ TOTAL (II) | 998 169.00 | | 998 169.00 | 998 169.00 |
CO Grand total (0 to V) | 2 398 209.00 | | 2 398 209.00 | 2 398 209.00 |
CP Shares due in less than one year | 450 000.00 | | | 450 000.00 |
CU Other investments | 950 040.00 | | 950 040.00 | 950 040.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 650 000.00 | 650 000.00 | | 650 000.00 |
DD Legal reserve (1) | 29 915.00 | 20 902.00 | | 29 915.00 |
DG Other reserves | 568 381.00 | 397 134.00 | | 568 381.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 198 562.00 | 180 261.00 | | 198 562.00 |
DL TOTAL (I) | 1 446 858.00 | 1 248 296.00 | | 1 446 858.00 |
DU Loans and Debts from Credit Institutions (3) | 337 833.00 | 507 125.00 | | 337 833.00 |
DV Miscellaneous Loans and Financial Debts (4) | 598 500.00 | 687 500.00 | | 598 500.00 |
DX Trade payables and related accounts | 6 234.00 | 7 439.00 | | 6 234.00 |
DY Tax and social security liabilities | 7 136.00 | 4 212.00 | | 7 136.00 |
EA Other liabilities | 1 648.00 | 14 244.00 | | 1 648.00 |
EC TOTAL (IV) | 951 351.00 | 1 220 519.00 | | 951 351.00 |
EE Grand total (I to V) | 2 398 209.00 | 2 468 816.00 | | 2 398 209.00 |
EG Accrued income and payables due within one year | 784 684.00 | 887 186.00 | | 784 684.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 65 827.00 | | 65 827.00 | 65 827.00 |
FJ Net sales | 65 827.00 | | 65 827.00 | 65 827.00 |
FR Total operating income (I) | | | 65 827.00 | |
FW Other purchases and external expenses | | | 10 116.00 | |
FX Taxes, duties, and similar payments | | | 434.00 | |
FY Salaries and Wages | | | 37 000.00 | |
FZ Social Security Contributions | | | 20 942.00 | |
GF Total Operating Expenses (II) | | | 68 492.00 | |
GG - OPERATING RESULT (I - II) | | | -2 665.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 218 720.00 | |
GP Total financial income (V) | | | 218 720.00 | |
GR Interest and similar expenses | | | 17 493.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 17 493.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 201 227.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 198 562.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 20 942.00 | 18 392.00 | | 20 942.00 |
HL TOTAL REVENUE (I + III + V + VII) | 284 547.00 | 260 708.00 | | 284 547.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 986.00 | 80 448.00 | | 85 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 198 562.00 | 180 261.00 | | 198 562.00 |
| |
| 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 | 1 550 040.00 | | | 1 550 040.00 |
I3 DECREASES Total Financial Fixed Assets | | 150 000.00 | 1 400 040.00 | |
I4 DECREASES Grand Total | | 150 000.00 | 1 400 040.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 550 040.00 | | | 1 550 040.00 |
| |
| 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 | 6 234.00 | 6 234.00 | | 6 234.00 |
8D Social Security and Other Social Organizations | 3 113.00 | 3 113.00 | | 3 113.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 648.00 | 1 648.00 | | 1 648.00 |
UL Receivables related to investments | 450 000.00 | 450 000.00 | | 450 000.00 |
UX Other trade receivables | 6 720.00 | 6 720.00 | | 6 720.00 |
VB VAT | 937.00 | 937.00 | | 937.00 |
VG Loans with a maturity of up to one year at origin | 4 500.00 | 4 500.00 | | 4 500.00 |
VH Loans with a maturity of more than one year at origin | 333 333.00 | 166 667.00 | 166 666.00 | 333 333.00 |
VI Group and Associates | 598 500.00 | 598 500.00 | | 598 500.00 |
VK Loans repaid during the year | 166 667.00 | | | 166 667.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 791.00 | 1 791.00 | | 1 791.00 |
VS Prepaid expenses | 2 028.00 | 2 028.00 | | 2 028.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 459 685.00 | 459 685.00 | | 459 685.00 |
VW VAT | 2 232.00 | 2 232.00 | | 2 232.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 951 351.00 | 784 685.00 | 166 666.00 | 951 351.00 |
