| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 25 622.00 | 12 556.00 | 13 066.00 | 25 622.00 |
BJ TOTAL (I) | 35 442.00 | 12 556.00 | 22 886.00 | 35 442.00 |
BX Customers and related accounts | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 378 087.00 | | 378 087.00 | 378 087.00 |
CD Marketable securities | 450 697.00 | | 450 697.00 | 450 697.00 |
CF Cash and cash equivalents | 18 417.00 | | 18 417.00 | 18 417.00 |
CH Prepaid expenses | 229.00 | | 229.00 | 229.00 |
CJ TOTAL (II) | 853 431.00 | | 853 431.00 | 853 431.00 |
CO Grand total (0 to V) | 888 873.00 | 12 556.00 | 876 316.00 | 888 873.00 |
CU Other investments | 9 820.00 | | 9 820.00 | 9 820.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 7 822.00 | 1 000.00 | | 7 822.00 |
DH Retained earnings | 628 908.00 | 499 299.00 | | 628 908.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 576.00 | 136 430.00 | | 3 576.00 |
DL TOTAL (I) | 790 306.00 | 786 730.00 | | 790 306.00 |
DV Miscellaneous Loans and Financial Debts (4) | 77 989.00 | 92 676.00 | | 77 989.00 |
DX Trade payables and related accounts | 906.00 | 1 991.00 | | 906.00 |
DY Tax and social security liabilities | 1 001.00 | 5 078.00 | | 1 001.00 |
EA Other liabilities | 6 115.00 | | | 6 115.00 |
EC TOTAL (IV) | 86 011.00 | 99 745.00 | | 86 011.00 |
EE Grand total (I to V) | 876 316.00 | 886 475.00 | | 876 316.00 |
EG Accrued income and payables due within one year | 86 011.00 | 99 745.00 | | 86 011.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 000.00 | | 5 000.00 | 5 000.00 |
FJ Net sales | 5 000.00 | | 5 000.00 | 5 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 5 000.00 | |
FW Other purchases and external expenses | | | 9 523.00 | |
FX Taxes, duties, and similar payments | | | 106.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 4 515.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 281.00 | |
GF Total Operating Expenses (II) | | | 16 425.00 | |
GG - OPERATING RESULT (I - II) | | | -11 425.00 | |
GL Other interest and similar income | | | 16 071.00 | |
GP Total financial income (V) | | | 16 071.00 | |
GR Interest and similar expenses | | | 1 070.00 | |
GU Total financial expenses (VI) | | | 1 070.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 001.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 576.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 4 515.00 | 9 960.00 | | 4 515.00 |
HB Exceptional income from capital transactions | | 534 816.00 | | |
HD Total exceptional income (VII) | | 534 816.00 | | |
HE Exceptional expenses on management operations | | 485.00 | | |
HF Exceptional expenses on capital transactions | | 309 126.00 | | |
HH Total exceptional expenses (VIII) | | 309 611.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 225 205.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 21 071.00 | 544 026.00 | | 21 071.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 495.00 | 407 595.00 | | 17 495.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 576.00 | 136 430.00 | | 3 576.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 35 442.00 | | | 35 442.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 820.00 | |
I4 DECREASES Grand Total | | | 35 442.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 622.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 622.00 | | | 25 622.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 820.00 | | | 9 820.00 |
| |
| 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 | 906.00 | 906.00 | | 906.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 115.00 | 6 115.00 | | 6 115.00 |
UX Other trade receivables | 6 000.00 | 6 000.00 | | 6 000.00 |
VB VAT | 233.00 | 233.00 | | 233.00 |
VC Group and associates | 352 132.00 | 352 132.00 | | 352 132.00 |
VI Group and Associates | 77 989.00 | 77 989.00 | | 77 989.00 |
VM Income taxes | 25 723.00 | 25 723.00 | | 25 723.00 |
VS Prepaid expenses | 229.00 | 229.00 | | 229.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 384 317.00 | 384 317.00 | | 384 317.00 |
VW VAT | 1 001.00 | 1 001.00 | | 1 001.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 011.00 | 86 011.00 | | 86 011.00 |
