| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 580 803.00 | | 1 580 803.00 | 1 580 803.00 |
CD Marketable securities | 569 322.00 | | 569 322.00 | 569 322.00 |
CF Cash and cash equivalents | 2 126.00 | | 2 126.00 | 2 126.00 |
CJ TOTAL (II) | 571 449.00 | | 571 449.00 | 571 449.00 |
CO Grand total (0 to V) | 2 152 252.00 | | 2 152 252.00 | 2 152 252.00 |
CU Other investments | 1 580 788.00 | | 1 580 788.00 | 1 580 788.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 285 000.00 | | | 285 000.00 |
DB Share, merger, contribution premiums, etc. | 425 082.00 | | | 425 082.00 |
DD Legal reserve (1) | 28 500.00 | | | 28 500.00 |
DG Other reserves | 840 633.00 | | | 840 633.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 348 501.00 | | | 348 501.00 |
DL TOTAL (I) | 1 927 717.00 | | | 1 927 717.00 |
DU Loans and Debts from Credit Institutions (3) | 380.00 | | | 380.00 |
DV Miscellaneous Loans and Financial Debts (4) | 121 271.00 | | | 121 271.00 |
DX Trade payables and related accounts | 6 759.00 | | | 6 759.00 |
DY Tax and social security liabilities | 77 895.00 | | | 77 895.00 |
EA Other liabilities | 18 229.00 | | | 18 229.00 |
EC TOTAL (IV) | 224 535.00 | | | 224 535.00 |
EE Grand total (I to V) | 2 152 252.00 | | | 2 152 252.00 |
EG Accrued income and payables due within one year | 224 535.00 | | | 224 535.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 380.00 | | | 380.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 357.00 | |
GF Total Operating Expenses (II) | | | 6 357.00 | |
GG - OPERATING RESULT (I - II) | | | -6 357.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 349 720.00 | |
GL Other interest and similar income | | | 5 142.00 | |
GP Total financial income (V) | | | 354 862.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 354 858.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 348 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 354 862.00 | | | 354 862.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 361.00 | | | 6 361.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 348 501.00 | | | 348 501.00 |
| |
| 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 | 1 580 803.00 | | | 1 580 803.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 580 803.00 | |
I4 DECREASES Grand Total | | | 1 580 803.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 580 803.00 | | | 1 580 803.00 |
| |
| 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 | 6 759.00 | 6 759.00 | | 6 759.00 |
8D Social Security and Other Social Organizations | 77 895.00 | 77 895.00 | | 77 895.00 |
8K Other liabilities (including liabilities related to repo transactions) | 139 500.00 | 139 500.00 | | 139 500.00 |
VG Loans with a maturity of up to one year at origin | 381.00 | 381.00 | | 381.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 224 535.00 | 224 535.00 | | 224 535.00 |
