| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 43 378.00 | 37 020.00 | 6 358.00 | 43 378.00 |
BJ TOTAL (I) | 43 378.00 | 37 020.00 | 6 358.00 | 43 378.00 |
BZ Other receivables | | | | |
CD Marketable securities | 2 562 098.00 | 38 679.00 | 2 523 419.00 | 2 562 098.00 |
CF Cash and cash equivalents | 127 583.00 | | 127 583.00 | 127 583.00 |
CJ TOTAL (II) | 2 689 681.00 | 38 679.00 | 2 651 002.00 | 2 689 681.00 |
CO Grand total (0 to V) | 2 733 060.00 | 75 699.00 | 2 657 361.00 | 2 733 060.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 587 264.00 | 587 264.00 | | 587 264.00 |
DD Legal reserve (1) | 58 726.00 | 58 726.00 | | 58 726.00 |
DG Other reserves | 1 920 395.00 | 2 062 143.00 | | 1 920 395.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 383.00 | -141 748.00 | | 79 383.00 |
DL TOTAL (I) | 2 645 769.00 | 2 566 385.00 | | 2 645 769.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 880.00 | 1 880.00 | | 1 880.00 |
DX Trade payables and related accounts | 4 405.00 | 9 181.00 | | 4 405.00 |
DY Tax and social security liabilities | 5 306.00 | 2 107.00 | | 5 306.00 |
EC TOTAL (IV) | 11 592.00 | 13 168.00 | | 11 592.00 |
EE Grand total (I to V) | 2 657 361.00 | 2 579 554.00 | | 2 657 361.00 |
EG Accrued income and payables due within one year | 11 592.00 | 13 168.00 | | 11 592.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 21 272.00 | |
FX Taxes, duties, and similar payments | | | 2 107.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 342.00 | |
GF Total Operating Expenses (II) | | | 33 722.00 | |
GG - OPERATING RESULT (I - II) | | | -33 722.00 | |
GL Other interest and similar income | | | 24 590.00 | |
GP Total financial income (V) | | | 117 439.00 | |
GU Total financial expenses (VI) | | | 1 134.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 116 305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 82 582.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 199.00 | | | 3 199.00 |
HL TOTAL REVENUE (I + III + V + VII) | 117 439.00 | 26 833.00 | | 117 439.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 055.00 | 168 581.00 | | 38 055.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 383.00 | -141 748.00 | | 79 383.00 |
| |
| 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 | 40 360.00 | | 3 018.00 | 40 360.00 |
I4 DECREASES Grand Total | | | 43 378.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 43 378.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 360.00 | | 3 018.00 | 40 360.00 |
| |
| 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 | 4 405.00 | 4 405.00 | | 4 405.00 |
8E Income Taxes | 3 199.00 | 3 199.00 | | 3 199.00 |
VI Group and Associates | 1 880.00 | 1 880.00 | | 1 880.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 107.00 | 2 107.00 | | 2 107.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 592.00 | 11 592.00 | | 11 592.00 |
