| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 54.00 | | 54.00 | 54.00 |
BJ TOTAL (I) | 552 388.00 | | 552 388.00 | 552 388.00 |
BZ Other receivables | 57 418.00 | | 57 418.00 | 57 418.00 |
CD Marketable securities | 140 000.00 | | 140 000.00 | 140 000.00 |
CF Cash and cash equivalents | 77 263.00 | | 77 263.00 | 77 263.00 |
CJ TOTAL (II) | 274 680.00 | | 274 680.00 | 274 680.00 |
CO Grand total (0 to V) | 827 069.00 | | 827 069.00 | 827 069.00 |
CP Shares due in less than one year | 54.00 | | | 54.00 |
CU Other investments | 552 334.00 | | 552 334.00 | 552 334.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 127 080.00 | 80 259.00 | | 127 080.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120 984.00 | 116 821.00 | | 120 984.00 |
DL TOTAL (I) | 798 064.00 | 747 080.00 | | 798 064.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 025.00 | 7 870.00 | | 2 025.00 |
DX Trade payables and related accounts | 2 448.00 | 2 448.00 | | 2 448.00 |
DY Tax and social security liabilities | | 3 024.00 | | |
EA Other liabilities | 24 532.00 | 31 590.00 | | 24 532.00 |
EC TOTAL (IV) | 29 005.00 | 44 932.00 | | 29 005.00 |
EE Grand total (I to V) | 827 069.00 | 792 012.00 | | 827 069.00 |
EG Accrued income and payables due within one year | 29 005.00 | 44 932.00 | | 29 005.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 944.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 6 164.00 | |
GG - OPERATING RESULT (I - II) | | | -6 164.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 114 809.00 | |
GL Other interest and similar income | | | 16 420.00 | |
GP Total financial income (V) | | | 131 229.00 | |
GR Interest and similar expenses | | | 2 648.00 | |
GU Total financial expenses (VI) | | | 2 648.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 128 581.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 122 417.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 167.00 | | | 167.00 |
HD Total exceptional income (VII) | 167.00 | | | 167.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 167.00 | | | 167.00 |
HK Income tax | 1 600.00 | 3 024.00 | | 1 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 131 396.00 | 128 945.00 | | 131 396.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 412.00 | 12 124.00 | | 10 412.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 120 984.00 | 116 821.00 | | 120 984.00 |
