| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 901 876.00 | | 901 876.00 | 901 876.00 |
BZ Other receivables | 271 418.00 | | 271 418.00 | 271 418.00 |
CD Marketable securities | 1 694 919.00 | | 1 694 919.00 | 1 694 919.00 |
CF Cash and cash equivalents | 280.00 | | 280.00 | 280.00 |
CJ TOTAL (II) | 1 966 616.00 | | 1 966 616.00 | 1 966 616.00 |
CO Grand total (0 to V) | 2 868 493.00 | | 2 868 493.00 | 2 868 493.00 |
CP Shares due in less than one year | 3.00 | | | 3.00 |
CU Other investments | 901 876.00 | | 901 876.00 | 901 876.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 630 000.00 | 630 000.00 | | 630 000.00 |
DD Legal reserve (1) | 90 000.00 | 90 000.00 | | 90 000.00 |
DG Other reserves | 2 029 673.00 | 1 873 550.00 | | 2 029 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 113 039.00 | 156 123.00 | | 113 039.00 |
DL TOTAL (I) | 2 862 713.00 | 2 749 673.00 | | 2 862 713.00 |
DX Trade payables and related accounts | 5 780.00 | 5 975.00 | | 5 780.00 |
DY Tax and social security liabilities | | 144.00 | | |
EC TOTAL (IV) | 5 780.00 | 6 119.00 | | 5 780.00 |
EE Grand total (I to V) | 2 868 493.00 | 2 755 792.00 | | 2 868 493.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 251.00 | |
FX Taxes, duties, and similar payments | | | 29.00 | |
GF Total Operating Expenses (II) | | | 7 280.00 | |
GG - OPERATING RESULT (I - II) | | | -7 280.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 115 390.00 | |
GL Other interest and similar income | | | 4 894.00 | |
GP Total financial income (V) | | | 120 284.00 | |
GR Interest and similar expenses | | | 430.00 | |
GU Total financial expenses (VI) | | | 430.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 119 854.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 112 574.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -465.00 | -614.00 | | -465.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 284.00 | 162 974.00 | | 120 284.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 245.00 | 6 851.00 | | 7 245.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 113 039.00 | 156 123.00 | | 113 039.00 |
| |
| 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 | 901 876.00 | | | 901 876.00 |
I3 DECREASES Total Financial Fixed Assets | | | 901 876.00 | |
I4 DECREASES Grand Total | | | 901 876.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 901 876.00 | | | 901 876.00 |
| |
| 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 | 5 780.00 | 5 780.00 | | 5 780.00 |
VC Group and associates | 249 319.00 | 249 319.00 | | 249 319.00 |
VM Income taxes | 22 099.00 | 22 099.00 | | 22 099.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 271 418.00 | 271 418.00 | | 271 418.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 780.00 | 5 780.00 | | 5 780.00 |
