| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 260 325.00 | | 1 260 325.00 | 1 260 325.00 |
BZ Other receivables | 207 310.00 | | 207 310.00 | 207 310.00 |
CF Cash and cash equivalents | 286 749.00 | | 286 749.00 | 286 749.00 |
CJ TOTAL (II) | 494 059.00 | | 494 059.00 | 494 059.00 |
CO Grand total (0 to V) | 1 754 384.00 | | 1 754 384.00 | 1 754 384.00 |
CU Other investments | 1 260 325.00 | | 1 260 325.00 | 1 260 325.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 252 000.00 | 252 000.00 | | 252 000.00 |
DD Legal reserve (1) | 25 200.00 | 25 200.00 | | 25 200.00 |
DH Retained earnings | 1 395 053.00 | 1 346 000.00 | | 1 395 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 792.00 | 74 053.00 | | 70 792.00 |
DK Regulated provisions | 10 025.00 | 10 025.00 | | 10 025.00 |
DL TOTAL (I) | 1 753 071.00 | 1 707 278.00 | | 1 753 071.00 |
DY Tax and social security liabilities | 1 313.00 | 479.00 | | 1 313.00 |
EC TOTAL (IV) | 1 313.00 | 479.00 | | 1 313.00 |
EE Grand total (I to V) | 1 754 384.00 | 1 707 757.00 | | 1 754 384.00 |
| |
| 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 | | | 2 443.00 | |
FR Total operating income (I) | | | 2 443.00 | |
FW Other purchases and external expenses | | | 3 261.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 3 261.00 | |
GG - OPERATING RESULT (I - II) | | | -818.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 73 219.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 73 219.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 219.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 401.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 609.00 | 1 235.00 | | 1 609.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 663.00 | 78 597.00 | | 75 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 870.00 | 4 544.00 | | 4 870.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 792.00 | 74 053.00 | | 70 792.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 468.00 | | 468.00 | 468.00 |
PE DEPRECIATION Total including other intangible assets | 468.00 | | 468.00 | 468.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 10 025.00 | | | 10 025.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 1 313.00 | 1 313.00 | | 1 313.00 |
VS Prepaid expenses | 207 310.00 | 207 310.00 | | 207 310.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 207 310.00 | 207 310.00 | | 207 310.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 313.00 | 1 313.00 | | 1 313.00 |
