| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 7 309 638.00 | | 7 309 638.00 | 7 309 638.00 |
BJ TOTAL (I) | 7 319 637.00 | | 7 319 637.00 | 7 319 637.00 |
BZ Other receivables | | | | |
CD Marketable securities | 3 700 000.00 | | 3 700 000.00 | 3 700 000.00 |
CF Cash and cash equivalents | 379 180.00 | | 379 180.00 | 379 180.00 |
CJ TOTAL (II) | 4 079 180.00 | | 4 079 180.00 | 4 079 180.00 |
CO Grand total (0 to V) | 11 398 818.00 | | 11 398 818.00 | 11 398 818.00 |
CU Other investments | 9 999.00 | | 9 999.00 | 9 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DG Other reserves | 11 209 659.00 | 10 921 151.00 | | 11 209 659.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 620.00 | 288 508.00 | | 149 620.00 |
DL TOTAL (I) | 11 359 389.00 | 11 209 769.00 | | 11 359 389.00 |
DX Trade payables and related accounts | 6 540.00 | 6 880.00 | | 6 540.00 |
DY Tax and social security liabilities | 32 889.00 | | | 32 889.00 |
EC TOTAL (IV) | 39 429.00 | 6 880.00 | | 39 429.00 |
EE Grand total (I to V) | 11 398 818.00 | 11 216 649.00 | | 11 398 818.00 |
EG Accrued income and payables due within one year | 39 429.00 | 6 880.00 | | 39 429.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 6 236.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 6 236.00 | |
GG - OPERATING RESULT (I - II) | | | -6 236.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 82 624.00 | |
GL Other interest and similar income | | | 931.00 | |
GM Reversals of provisions and transfers of expenses | | | 105 189.00 | |
GP Total financial income (V) | | | 188 745.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 188 745.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 182 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 233 000.00 | | |
HD Total exceptional income (VII) | | 233 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 233 000.00 | | |
HK Income tax | 32 889.00 | | | 32 889.00 |
HL TOTAL REVENUE (I + III + V + VII) | 188 745.00 | 410 660.00 | | 188 745.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 125.00 | 122 152.00 | | 39 125.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 620.00 | 288 508.00 | | 149 620.00 |
| |
| 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 | 7 237 013.00 | | 82 624.00 | 7 237 013.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 319 637.00 | |
I4 DECREASES Grand Total | | | 7 319 637.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 237 013.00 | | 82 624.00 | 7 237 013.00 |
| |
| 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 | 6 540.00 | 6 540.00 | | 6 540.00 |
8D Social Security and Other Social Organizations | 32 889.00 | 32 889.00 | | 32 889.00 |
UL Receivables related to investments | 7 309 638.00 | 7 309 638.00 | | 7 309 638.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 309 638.00 | 7 309 638.00 | | 7 309 638.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 429.00 | 39 429.00 | | 39 429.00 |
