| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 6.00 | | 6.00 | 6.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 698 921.00 | | 698 921.00 | 698 921.00 |
BZ Other receivables | 291 068.00 | | 291 068.00 | 291 068.00 |
CD Marketable securities | 103 190.00 | | 103 190.00 | 103 190.00 |
CF Cash and cash equivalents | 145 553.00 | | 145 553.00 | 145 553.00 |
CJ TOTAL (II) | 539 811.00 | | 539 811.00 | 539 811.00 |
CO Grand total (0 to V) | 1 238 732.00 | | 1 238 732.00 | 1 238 732.00 |
CU Other investments | 698 900.00 | | 698 900.00 | 698 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 544 400.00 | 548 000.00 | | 544 400.00 |
DH Retained earnings | 26.00 | 863.00 | | 26.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 124 494.00 | 145 563.00 | | 124 494.00 |
DL TOTAL (I) | 1 218 919.00 | 1 244 426.00 | | 1 218 919.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | | | 5.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 922.00 | 15 964.00 | | 16 922.00 |
DX Trade payables and related accounts | 2 540.00 | 2 632.00 | | 2 540.00 |
DY Tax and social security liabilities | 345.00 | 349.00 | | 345.00 |
EC TOTAL (IV) | 19 812.00 | 18 944.00 | | 19 812.00 |
EE Grand total (I to V) | 1 238 732.00 | 1 263 370.00 | | 1 238 732.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 7 868.00 | |
FX Taxes, duties, and similar payments | | | 841.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 8 709.00 | |
GG - OPERATING RESULT (I - II) | | | -8 709.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 149 700.00 | |
GL Other interest and similar income | | | 9 379.00 | |
GP Total financial income (V) | | | 159 079.00 | |
GR Interest and similar expenses | | | 27 186.00 | |
GU Total financial expenses (VI) | | | 27 186.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 131 893.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 123 184.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 57 000.00 | | |
HD Total exceptional income (VII) | | 57 000.00 | | |
HE Exceptional expenses on management operations | | 30.00 | | |
HF Exceptional expenses on capital transactions | | 25 096.00 | | |
HH Total exceptional expenses (VIII) | | 25 126.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 31 874.00 | | |
HK Income tax | -1 310.00 | | | -1 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 159 079.00 | 216 709.00 | | 159 079.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 586.00 | 71 146.00 | | 34 586.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 124 494.00 | 145 563.00 | | 124 494.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 16 922.00 | 16 922.00 | | 16 922.00 |
8B Suppliers and Related Accounts | 2 540.00 | 2 540.00 | | 2 540.00 |
8C Staff and Related Accounts | 345.00 | 345.00 | | 345.00 |
VG Loans with a maturity of up to one year at origin | 5.00 | 5.00 | | 5.00 |
VS Prepaid expenses | 291 068.00 | 291 068.00 | | 291 068.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 291 068.00 | 291 068.00 | | 291 068.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 812.00 | 19 812.00 | | 19 812.00 |
