| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 706.00 | 1 213.00 | 492.00 | 1 706.00 |
BD Other fixed assets | 1 300 000.00 | | 1 300 000.00 | 1 300 000.00 |
BH Other financial assets | 455.00 | | 455.00 | 455.00 |
BJ TOTAL (I) | 5 354 867.00 | 1 213.00 | 5 353 654.00 | 5 354 867.00 |
BZ Other receivables | 202.00 | | 202.00 | 202.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 26 017.00 | | 26 017.00 | 26 017.00 |
CJ TOTAL (II) | 26 219.00 | | 26 219.00 | 26 219.00 |
CO Grand total (0 to V) | 5 381 086.00 | 1 213.00 | 5 379 873.00 | 5 381 086.00 |
CU Other investments | 4 052 706.00 | | 4 052 706.00 | 4 052 706.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 556 800.00 | 3 556 800.00 | | 3 556 800.00 |
DD Legal reserve (1) | 54 215.00 | | | 54 215.00 |
DH Retained earnings | 780 092.00 | | | 780 092.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 984 841.00 | 1 084 307.00 | | 984 841.00 |
DK Regulated provisions | 181.00 | 96.00 | | 181.00 |
DL TOTAL (I) | 5 376 130.00 | 4 641 203.00 | | 5 376 130.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5 000.00 | | |
DX Trade payables and related accounts | 1 800.00 | 360.00 | | 1 800.00 |
DY Tax and social security liabilities | 1 943.00 | 8 304.00 | | 1 943.00 |
EC TOTAL (IV) | 3 743.00 | 13 664.00 | | 3 743.00 |
EE Grand total (I to V) | 5 379 873.00 | 4 654 867.00 | | 5 379 873.00 |
EG Accrued income and payables due within one year | | 5 000.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 579.00 | |
FX Taxes, duties, and similar payments | | | 256.00 | |
FY Salaries and Wages | | | 1 127.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 568.00 | |
GF Total Operating Expenses (II) | | | 6 531.00 | |
GG - OPERATING RESULT (I - II) | | | -6 531.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 997 988.00 | |
GL Other interest and similar income | | | 1 006.00 | |
GP Total financial income (V) | | | 998 994.00 | |
GR Interest and similar expenses | | | 98.00 | |
GU Total financial expenses (VI) | | | 98.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 998 896.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 992 365.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 85.00 | 96.00 | | 85.00 |
HH Total exceptional expenses (VIII) | 85.00 | 96.00 | | 85.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -85.00 | -96.00 | | -85.00 |
HK Income tax | 7 439.00 | 8 304.00 | | 7 439.00 |
HL TOTAL REVENUE (I + III + V + VII) | 998 994.00 | 1 098 073.00 | | 998 994.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 153.00 | 13 765.00 | | 14 153.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 984 841.00 | 1 084 307.00 | | 984 841.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 644.00 | 568.00 | | 644.00 |
PE DEPRECIATION Total including other intangible assets | 644.00 | 568.00 | | 644.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 943.00 | 1 943.00 | | 1 943.00 |
VS Prepaid expenses | 202.00 | 202.00 | | 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 202.00 | 202.00 | | 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 743.00 | 3 743.00 | | 3 743.00 |
