| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 571.00 | 892.00 | 1 678.00 | 2 571.00 |
BB Receivables related to investments | 202 174.00 | | 202 174.00 | 202 174.00 |
BJ TOTAL (I) | 2 006 180.00 | 892.00 | 2 005 287.00 | 2 006 180.00 |
BX Customers and related accounts | 27 872.00 | | 27 872.00 | 27 872.00 |
BZ Other receivables | 96 060.00 | | 96 060.00 | 96 060.00 |
CF Cash and cash equivalents | 573 706.00 | | 573 706.00 | 573 706.00 |
CH Prepaid expenses | 175.00 | | 175.00 | 175.00 |
CJ TOTAL (II) | 697 814.00 | | 697 814.00 | 697 814.00 |
CO Grand total (0 to V) | 2 703 995.00 | 892.00 | 2 703 102.00 | 2 703 995.00 |
CU Other investments | 1 801 434.00 | | 1 801 434.00 | 1 801 434.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 1 544 717.00 | 2 129 778.00 | | 1 544 717.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 999 889.00 | 14 939.00 | | 999 889.00 |
DL TOTAL (I) | 2 546 807.00 | 2 146 917.00 | | 2 546 807.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 68 337.00 | | |
DX Trade payables and related accounts | 5 262.00 | 4 513.00 | | 5 262.00 |
DY Tax and social security liabilities | 151 032.00 | 52 800.00 | | 151 032.00 |
EC TOTAL (IV) | 156 294.00 | 125 650.00 | | 156 294.00 |
EE Grand total (I to V) | 2 703 102.00 | 2 272 568.00 | | 2 703 102.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 278 588.00 | | 278 588.00 | 278 588.00 |
FJ Net sales | 278 588.00 | | 278 588.00 | 278 588.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 714.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 279 308.00 | |
FW Other purchases and external expenses | | | 16 724.00 | |
FX Taxes, duties, and similar payments | | | 3 792.00 | |
FY Salaries and Wages | | | 181 040.00 | |
FZ Social Security Contributions | | | 75 423.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 499.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 277 491.00 | |
GG - OPERATING RESULT (I - II) | | | 1 816.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 002 021.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 495.00 | |
GP Total financial income (V) | | | 1 002 516.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 002 516.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 004 333.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 444.00 | 6 833.00 | | 4 444.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 281 825.00 | 285 126.00 | | 1 281 825.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 281 935.00 | 270 186.00 | | 281 935.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 999 889.00 | 14 939.00 | | 999 889.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 394.00 | 499.00 | | 394.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 394.00 | 499.00 | | 394.00 |
| |
| 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 | 5 263.00 | 5 263.00 | | 5 263.00 |
UT Other financial assets | 202 174.00 | | 202 174.00 | 202 174.00 |
VQ Other Taxes, Duties, and Similar Debts | 151 032.00 | 151 032.00 | | 151 032.00 |
VS Prepaid expenses | 124 108.00 | 124 108.00 | | 124 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 326 283.00 | 124 108.00 | 202 174.00 | 326 283.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 156 295.00 | 156 295.00 | | 156 295.00 |
