| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BD Other fixed assets | | | 16 155.00 | |
BJ TOTAL (I) | | | 17 619.00 | |
BZ Other receivables | | | 275 353.00 | |
CD Marketable securities | | | 1 259 547.00 | |
CF Cash and cash equivalents | | | 393 458.00 | |
CH Prepaid expenses | | | 45.00 | |
CJ TOTAL (II) | | | 1 928 404.00 | |
CO Grand total (0 to V) | | | 1 946 022.00 | |
CS Evaluated investments - equity method | | | 1 464.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 228 674.00 | 228 674.00 | | 228 674.00 |
DD Legal reserve (1) | 22 867.00 | 22 867.00 | | 22 867.00 |
DE Statutory or contractual reserves | 1 653 260.00 | 1 679 058.00 | | 1 653 260.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 369.00 | -6 298.00 | | 31 369.00 |
DL TOTAL (I) | 1 936 170.00 | 1 924 301.00 | | 1 936 170.00 |
DX Trade payables and related accounts | 4 822.00 | 4 705.00 | | 4 822.00 |
DY Tax and social security liabilities | 5 030.00 | | | 5 030.00 |
EC TOTAL (IV) | 9 852.00 | 4 705.00 | | 9 852.00 |
EE Grand total (I to V) | 1 946 022.00 | 1 929 005.00 | | 1 946 022.00 |
EG Accrued income and payables due within one year | 9 852.00 | 4 705.00 | | 9 852.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 185.00 | |
FX Taxes, duties, and similar payments | | | 318.00 | |
FZ Social Security Contributions | | | 965.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 69.00 | |
GF Total Operating Expenses (II) | | | 12 536.00 | |
GG - OPERATING RESULT (I - II) | | | -12 536.00 | |
GL Other interest and similar income | | | 27 195.00 | |
GM Reversals of provisions and transfers of expenses | | | 29 664.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 56 860.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 809.00 | |
GT Net expenses on sales of marketable securities | | | 486.00 | |
GU Total financial expenses (VI) | | | 5 295.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 565.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 028.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 659.00 | | | 7 659.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 860.00 | 43 456.00 | | 59 860.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 490.00 | 49 754.00 | | 28 490.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 369.00 | -6 298.00 | | 31 369.00 |
| |
| 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 | 19 175.00 | | 252.00 | 19 175.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 619.00 | |
I4 DECREASES Grand Total | | | 19 427.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 809.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 809.00 | | | 1 809.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 366.00 | | 252.00 | 17 366.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 740.00 | 69.00 | | 1 740.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 740.00 | 69.00 | | 1 740.00 |
| |
| 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 | 4 822.00 | 4 822.00 | | 4 822.00 |
8E Income Taxes | 5 030.00 | 5 030.00 | | 5 030.00 |
VC Group and associates | 275 352.00 | 275 353.00 | | 275 352.00 |
VS Prepaid expenses | 45.00 | 45.00 | | 45.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 275 398.00 | 275 398.00 | | 275 398.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 852.00 | 9 852.00 | | 9 852.00 |
