| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 835.00 | 1 176.00 | 10 659.00 | 11 835.00 |
BB Receivables related to investments | 1 241 395.00 | | 1 241 395.00 | 1 241 395.00 |
BJ TOTAL (I) | 1 254 304.00 | 1 176.00 | 1 253 128.00 | 1 254 304.00 |
BZ Other receivables | 46 223.00 | | 46 223.00 | 46 223.00 |
CF Cash and cash equivalents | 107 386.00 | | 107 386.00 | 107 386.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 153 608.00 | | 153 608.00 | 153 608.00 |
CO Grand total (0 to V) | 1 407 912.00 | 1 176.00 | 1 406 736.00 | 1 407 912.00 |
CP Shares due in less than one year | 1 241 395.00 | | | 1 241 395.00 |
CU Other investments | 1 074.00 | | 1 074.00 | 1 074.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 1 117 994.00 | 1 127 745.00 | | 1 117 994.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 201 398.00 | 340 249.00 | | 201 398.00 |
DL TOTAL (I) | 1 328 192.00 | 1 476 794.00 | | 1 328 192.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 633.00 | 8 458.00 | | 73 633.00 |
DX Trade payables and related accounts | 4 911.00 | 451.00 | | 4 911.00 |
DY Tax and social security liabilities | | 12 891.00 | | |
EC TOTAL (IV) | 78 544.00 | 21 800.00 | | 78 544.00 |
EE Grand total (I to V) | 1 406 736.00 | 1 498 593.00 | | 1 406 736.00 |
EG Accrued income and payables due within one year | 78 544.00 | 21 800.00 | | 78 544.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 736.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 826.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 7 562.00 | |
GG - OPERATING RESULT (I - II) | | | -7 562.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 362 435.00 | |
GP Total financial income (V) | | | 362 435.00 | |
GR Interest and similar expenses | | | 73 272.00 | |
GU Total financial expenses (VI) | | | 73 272.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 289 164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 281 602.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 20 440.00 | | |
HD Total exceptional income (VII) | | 20 440.00 | | |
HE Exceptional expenses on management operations | 801.00 | 1 010.00 | | 801.00 |
HH Total exceptional expenses (VIII) | 801.00 | 1 010.00 | | 801.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -801.00 | 19 429.00 | | -801.00 |
HK Income tax | 79 403.00 | 125 436.00 | | 79 403.00 |
HL TOTAL REVENUE (I + III + V + VII) | 362 435.00 | 489 218.00 | | 362 435.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 037.00 | 148 969.00 | | 161 037.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 201 398.00 | 340 249.00 | | 201 398.00 |
