| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 893 071.00 | | 893 071.00 | 893 071.00 |
BZ Other receivables | 57 894.00 | | 57 894.00 | 57 894.00 |
CD Marketable securities | 400 000.00 | | 400 000.00 | 400 000.00 |
CF Cash and cash equivalents | 343 280.00 | | 343 280.00 | 343 280.00 |
CJ TOTAL (II) | 801 174.00 | | 801 174.00 | 801 174.00 |
CO Grand total (0 to V) | 1 694 245.00 | | 1 694 245.00 | 1 694 245.00 |
CU Other investments | 893 071.00 | | 893 071.00 | 893 071.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 514 689.00 | 514 689.00 | | 514 689.00 |
DD Legal reserve (1) | 51 469.00 | 51 469.00 | | 51 469.00 |
DG Other reserves | 851 625.00 | 747 992.00 | | 851 625.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 196 837.00 | 205 102.00 | | 196 837.00 |
DK Regulated provisions | 14 632.00 | 14 632.00 | | 14 632.00 |
DL TOTAL (I) | 1 629 252.00 | 1 533 884.00 | | 1 629 252.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 388.00 | 59.00 | | 50 388.00 |
DX Trade payables and related accounts | 1 536.00 | 1 518.00 | | 1 536.00 |
DY Tax and social security liabilities | 13 069.00 | | | 13 069.00 |
EC TOTAL (IV) | 64 993.00 | 1 577.00 | | 64 993.00 |
EE Grand total (I to V) | 1 694 245.00 | 1 535 461.00 | | 1 694 245.00 |
EG Accrued income and payables due within one year | 64 993.00 | 1 577.00 | | 64 993.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 522.00 | |
FX Taxes, duties, and similar payments | | | 3 660.00 | |
FZ Social Security Contributions | | | 9 153.00 | |
GF Total Operating Expenses (II) | | | 14 336.00 | |
GG - OPERATING RESULT (I - II) | | | -14 335.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 199 600.00 | |
GL Other interest and similar income | | | 12 846.00 | |
GP Total financial income (V) | | | 212 446.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 212 446.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 198 111.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 274.00 | 2 732.00 | | 1 274.00 |
HL TOTAL REVENUE (I + III + V + VII) | 212 446.00 | 209 636.00 | | 212 446.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 610.00 | 4 534.00 | | 15 610.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 196 837.00 | 205 102.00 | | 196 837.00 |
| |
| 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 | 893 071.00 | | | 893 071.00 |
I3 DECREASES Total Financial Fixed Assets | | | 893 071.00 | |
I4 DECREASES Grand Total | | | 893 071.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 893 071.00 | | | 893 071.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 632.00 | | | 14 632.00 |
7C Grand total | 14 632.00 | | | 14 632.00 |
| |
| 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 | 1 536.00 | 1 536.00 | | 1 536.00 |
8D Social Security and Other Social Organizations | 12 553.00 | 12 553.00 | | 12 553.00 |
8E Income Taxes | 516.00 | 516.00 | | 516.00 |
VC Group and associates | 57 894.00 | 57 894.00 | | 57 894.00 |
VI Group and Associates | 50 388.00 | 50 388.00 | | 50 388.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 894.00 | 57 894.00 | | 57 894.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 993.00 | 64 993.00 | | 64 993.00 |
