| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 14 367.00 | 11 494.00 | 2 873.00 | 14 367.00 |
AF Concessions, Patents and Similar Rights | 4 008.00 | 3 533.00 | 475.00 | 4 008.00 |
AT Other tangible assets | 1 422.00 | 1 217.00 | 205.00 | 1 422.00 |
BB Receivables related to investments | 225 246.00 | | 225 246.00 | 225 246.00 |
BJ TOTAL (I) | 245 043.00 | 16 244.00 | 228 800.00 | 245 043.00 |
BZ Other receivables | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 567 400.00 | | 567 400.00 | 567 400.00 |
CJ TOTAL (II) | 567 550.00 | | 567 550.00 | 567 550.00 |
CO Grand total (0 to V) | 812 593.00 | 16 244.00 | 796 350.00 | 812 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | 1 200.00 | | 1 200.00 |
DG Other reserves | 365 545.00 | 170 612.00 | | 365 545.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 225 656.00 | 194 933.00 | | 225 656.00 |
DL TOTAL (I) | 604 400.00 | 378 745.00 | | 604 400.00 |
DU Loans and Debts from Credit Institutions (3) | 21 962.00 | 29 103.00 | | 21 962.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 786.00 | | | 45 786.00 |
DX Trade payables and related accounts | 672.00 | 672.00 | | 672.00 |
DY Tax and social security liabilities | 42 003.00 | 11 478.00 | | 42 003.00 |
EA Other liabilities | 81 526.00 | 108 706.00 | | 81 526.00 |
EC TOTAL (IV) | 191 950.00 | 149 959.00 | | 191 950.00 |
EE Grand total (I to V) | 796 350.00 | 528 704.00 | | 796 350.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 040.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 683.00 | |
GF Total Operating Expenses (II) | | | 6 723.00 | |
GG - OPERATING RESULT (I - II) | | | -6 724.00 | |
GP Total financial income (V) | | | 200 511.00 | |
GU Total financial expenses (VI) | | | 531.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 199 980.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 193 256.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 54 677.00 | | | 54 677.00 |
HH Total exceptional expenses (VIII) | 10 000.00 | | | 10 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 44 677.00 | | | 44 677.00 |
HK Income tax | 12 277.00 | -1 322.00 | | 12 277.00 |
HL TOTAL REVENUE (I + III + V + VII) | 255 188.00 | 200 397.00 | | 255 188.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 532.00 | 5 464.00 | | 29 532.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 225 656.00 | 194 933.00 | | 225 656.00 |
| |
| 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 | 255 043.00 | | | 255 043.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 14 367.00 | | | 14 367.00 |
I3 DECREASES Total Financial Fixed Assets | | 10 000.00 | 225 246.00 | |
I4 DECREASES Grand Total | | 10 000.00 | 245 043.00 | |
IN DECREASES Start-up, development, or research expenses | | | 14 367.00 | |
IO DECREASES Total including other intangible assets | | | 4 008.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 422.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 008.00 | | | 4 008.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 422.00 | | | 1 422.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 235 246.00 | | | 235 246.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 560.00 | 4 683.00 | | 11 560.00 |
CY DEPRECIATION Start-up, development, or research expenses | 8 620.00 | 2 873.00 | | 8 620.00 |
PE DEPRECIATION Total including other intangible assets | 2 197.00 | 1 336.00 | | 2 197.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 743.00 | 474.00 | | 743.00 |
| |
| 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 | 672.00 | 672.00 | | 672.00 |
8D Social Security and Other Social Organizations | 42 003.00 | 42 003.00 | | 42 003.00 |
8K Other liabilities (including liabilities related to repo transactions) | 127 312.00 | 127 312.00 | | 127 312.00 |
UX Other trade receivables | 150.00 | 150.00 | | 150.00 |
VH Loans with a maturity of more than one year at origin | 21 962.00 | 7 230.00 | 14 733.00 | 21 962.00 |
VK Loans repaid during the year | 7 141.00 | | | 7 141.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 150.00 | 150.00 | | 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 191 950.00 | 177 217.00 | 14 733.00 | 191 950.00 |
