| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 012 500.00 | | 1 012 500.00 | 1 012 500.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 910 199.00 | | 1 910 199.00 | 1 910 199.00 |
BX Customers and related accounts | 2 670.00 | | 2 670.00 | 2 670.00 |
CD Marketable securities | 55 585.00 | | 55 585.00 | 55 585.00 |
CF Cash and cash equivalents | 43 982.00 | | 43 982.00 | 43 982.00 |
CH Prepaid expenses | 3 338.00 | | 3 338.00 | 3 338.00 |
CJ TOTAL (II) | 105 576.00 | | 105 576.00 | 105 576.00 |
CO Grand total (0 to V) | 2 015 775.00 | | 2 015 775.00 | 2 015 775.00 |
CU Other investments | 897 684.00 | | 897 684.00 | 897 684.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 554 801.00 | 554 801.00 | | 554 801.00 |
DD Legal reserve (1) | 59 119.00 | 59 119.00 | | 59 119.00 |
DG Other reserves | 243 261.00 | 521 306.00 | | 243 261.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 155 957.00 | 1 053 477.00 | | 1 155 957.00 |
DL TOTAL (I) | 2 013 140.00 | 2 188 704.00 | | 2 013 140.00 |
DU Loans and Debts from Credit Institutions (3) | | 15 418.00 | | |
DX Trade payables and related accounts | 1 482.00 | 1 464.00 | | 1 482.00 |
DY Tax and social security liabilities | 1 153.00 | 5 529.00 | | 1 153.00 |
EC TOTAL (IV) | 2 635.00 | 22 411.00 | | 2 635.00 |
EE Grand total (I to V) | 2 015 775.00 | 2 211 116.00 | | 2 015 775.00 |
| |
| 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 | | | 5 440.00 | |
FR Total operating income (I) | | | 5 440.00 | |
FW Other purchases and external expenses | | | 10 460.00 | |
GF Total Operating Expenses (II) | | | 10 460.00 | |
GG - OPERATING RESULT (I - II) | | | -5 020.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 170 900.00 | |
GL Other interest and similar income | | | 196.00 | |
GP Total financial income (V) | | | 1 171 096.00 | |
GR Interest and similar expenses | | | 43.00 | |
GU Total financial expenses (VI) | | | 43.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 171 052.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 166 031.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 074.00 | 8 965.00 | | 10 074.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 176 536.00 | 1 068 822.00 | | 1 176 536.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 579.00 | 15 345.00 | | 20 579.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 155 957.00 | 1 053 477.00 | | 1 155 957.00 |
| |
| 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 | 1 482.00 | 1 482.00 | | 1 482.00 |
8E Income Taxes | 1 153.00 | 1 153.00 | | 1 153.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 635.00 | 2 635.00 | | 2 635.00 |
