| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 743 182.00 | | 2 743 182.00 | 2 743 182.00 |
BH Other financial assets | 11 700.00 | | 11 700.00 | 11 700.00 |
BJ TOTAL (I) | 2 754 882.00 | | 2 754 882.00 | 2 754 882.00 |
CD Marketable securities | 1 358 808.00 | | 1 358 808.00 | 1 358 808.00 |
CF Cash and cash equivalents | 451 847.00 | | 451 847.00 | 451 847.00 |
CJ TOTAL (II) | 1 810 655.00 | | 1 810 655.00 | 1 810 655.00 |
CO Grand total (0 to V) | 4 565 537.00 | | 4 565 537.00 | 4 565 537.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 530 000.00 | 1 530 000.00 | | 1 530 000.00 |
DD Legal reserve (1) | 76 566.00 | 70 871.00 | | 76 566.00 |
DH Retained earnings | 439 684.00 | 1 221 483.00 | | 439 684.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 603 976.00 | 113 896.00 | | 1 603 976.00 |
DL TOTAL (I) | 3 650 227.00 | 2 936 250.00 | | 3 650 227.00 |
DV Miscellaneous Loans and Financial Debts (4) | 359 927.00 | 363 556.00 | | 359 927.00 |
DX Trade payables and related accounts | 15 383.00 | 3 360.00 | | 15 383.00 |
DY Tax and social security liabilities | 540 000.00 | 37 500.00 | | 540 000.00 |
EC TOTAL (IV) | 915 310.00 | 404 416.00 | | 915 310.00 |
EE Grand total (I to V) | 4 565 537.00 | 3 340 666.00 | | 4 565 537.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 21 104.00 | |
GF Total Operating Expenses (II) | | | 21 104.00 | |
GG - OPERATING RESULT (I - II) | | | -21 104.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 920 274.00 | |
GK Income from other securities and fixed asset receivables | | | 8 632.00 | |
GL Other interest and similar income | | | 403.00 | |
GP Total financial income (V) | | | 929 311.00 | |
GR Interest and similar expenses | | | 4 230.00 | |
GU Total financial expenses (VI) | | | 4 230.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 925 081.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 903 976.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 000 000.00 | | | 1 000 000.00 |
HD Total exceptional income (VII) | 1 000 000.00 | | | 1 000 000.00 |
HF Exceptional expenses on capital transactions | 300 000.00 | 1.00 | | 300 000.00 |
HH Total exceptional expenses (VIII) | 300 001.00 | | | 300 001.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 700 000.00 | | | 700 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 929 311.00 | 128 875.00 | | 1 929 311.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 325 334.00 | 14 979.00 | | 325 334.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 603 976.00 | 113 896.00 | | 1 603 976.00 |
| |
| 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 | 15 383.00 | 15 383.00 | | 15 383.00 |
UL Receivables related to investments | 1 432 183.00 | | 1 432 183.00 | 1 432 183.00 |
UT Other financial assets | 11 700.00 | | 11 700.00 | 11 700.00 |
VI Group and Associates | 899 927.00 | 899 927.00 | | 899 927.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 443 883.00 | | 1 443 883.00 | 1 443 883.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 915 311.00 | 915 311.00 | | 915 311.00 |
