| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 849 828.00 | | 849 828.00 | 849 828.00 |
BJ TOTAL (I) | 1 045 371.00 | | 1 045 371.00 | 1 045 371.00 |
CF Cash and cash equivalents | 2 224 809.00 | | 2 224 809.00 | 2 224 809.00 |
CJ TOTAL (II) | 2 224 809.00 | | 2 224 809.00 | 2 224 809.00 |
CN Currency translation adjustments (V) | 6 899.00 | | 6 899.00 | 6 899.00 |
CO Grand total (0 to V) | 3 277 079.00 | | 3 277 079.00 | 3 277 079.00 |
CP Shares due in less than one year | 6 082.00 | | | 6 082.00 |
CU Other investments | 195 543.00 | | 195 543.00 | 195 543.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 52 000.00 | 52 000.00 | | 52 000.00 |
DD Legal reserve (1) | 5 200.00 | 5 200.00 | | 5 200.00 |
DG Other reserves | 481 657.00 | 2 260 215.00 | | 481 657.00 |
DH Retained earnings | | 44 659.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 611 259.00 | 1 736 784.00 | | 2 611 259.00 |
DL TOTAL (I) | 3 150 116.00 | 4 098 857.00 | | 3 150 116.00 |
DP Provisions for Risks | 6 899.00 | | | 6 899.00 |
DR TOTAL (IV) | 6 899.00 | | | 6 899.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 500.00 | 100 500.00 | | 100 500.00 |
DX Trade payables and related accounts | 2 440.00 | 2 363.00 | | 2 440.00 |
DY Tax and social security liabilities | 17 123.00 | 700.00 | | 17 123.00 |
EC TOTAL (IV) | 120 063.00 | 103 563.00 | | 120 063.00 |
EE Grand total (I to V) | 3 277 079.00 | 4 202 420.00 | | 3 277 079.00 |
EG Accrued income and payables due within one year | 120 063.00 | 103 563.00 | | 120 063.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 367.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 6 492.00 | |
GG - OPERATING RESULT (I - II) | | | -6 492.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 639 000.00 | |
GK Income from other securities and fixed asset receivables | | | 9 754.00 | |
GM Reversals of provisions and transfers of expenses | | | 9 539.00 | |
GP Total financial income (V) | | | 2 658 293.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 899.00 | |
GU Total financial expenses (VI) | | | 6 899.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 651 394.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 644 902.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 33 643.00 | 16 519.00 | | 33 643.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 658 293.00 | 1 769 930.00 | | 2 658 293.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 034.00 | 33 146.00 | | 47 034.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 611 259.00 | 1 736 784.00 | | 2 611 259.00 |
| |
| 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 | 2 440.00 | 2 440.00 | | 2 440.00 |
8D Social Security and Other Social Organizations | 17 123.00 | 17 123.00 | | 17 123.00 |
VI Group and Associates | 100 500.00 | 100 500.00 | | 100 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 063.00 | 120 063.00 | | 120 063.00 |
