| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | 1 400 000.00 | |
BD Other fixed assets | | | 61.00 | |
BJ TOTAL (I) | | | 2 974 229.00 | |
BZ Other receivables | | | | |
CF Cash and cash equivalents | | | 2 557 146.00 | |
CH Prepaid expenses | | | 163.00 | |
CJ TOTAL (II) | | | 2 557 309.00 | |
CO Grand total (0 to V) | | | 5 531 538.00 | |
CS Evaluated investments - equity method | | | 1 574 168.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 700 000.00 | 1 700 000.00 | | 1 700 000.00 |
DD Legal reserve (1) | 170 000.00 | 170 000.00 | | 170 000.00 |
DH Retained earnings | 1 982 622.00 | 1 850 163.00 | | 1 982 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 639 206.00 | 1 432 459.00 | | 1 639 206.00 |
DL TOTAL (I) | 5 491 828.00 | 5 152 622.00 | | 5 491 828.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 152.00 | | |
DX Trade payables and related accounts | 39 710.00 | 54 977.00 | | 39 710.00 |
EC TOTAL (IV) | 39 710.00 | 55 129.00 | | 39 710.00 |
EE Grand total (I to V) | 5 531 538.00 | 5 207 751.00 | | 5 531 538.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 107 931.00 | |
FX Taxes, duties, and similar payments | | | 273.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 108 204.00 | |
GG - OPERATING RESULT (I - II) | | | -108 204.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 389.00 | |
GK Income from other securities and fixed asset receivables | | | 1 717 739.00 | |
GL Other interest and similar income | | | 1 131.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 1 747 257.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 747 259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 639 054.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 152.00 | 5 936.00 | | 152.00 |
HD Total exceptional income (VII) | 152.00 | 5 936.00 | | 152.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 152.00 | 5 936.00 | | 152.00 |
HK Income tax | | -19 167.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 747 411.00 | 1 520 555.00 | | 1 747 411.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 108 205.00 | 88 096.00 | | 108 205.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 639 206.00 | 1 432 459.00 | | 1 639 206.00 |