| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 674.00 | | 1 674.00 | 1 674.00 |
BZ Other receivables | 428 078.00 | | 428 078.00 | 428 078.00 |
CD Marketable securities | 400 000.00 | 75 218.00 | 324 782.00 | 400 000.00 |
CF Cash and cash equivalents | 552 332.00 | | 552 332.00 | 552 332.00 |
CH Prepaid expenses | 7 506.00 | | 7 506.00 | 7 506.00 |
CJ TOTAL (II) | 1 387 916.00 | 75 218.00 | 1 312 698.00 | 1 387 916.00 |
CO Grand total (0 to V) | 1 389 590.00 | 75 218.00 | 1 314 372.00 | 1 389 590.00 |
CU Other investments | 1 674.00 | | 1 674.00 | 1 674.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 348 850.00 | 348 850.00 | | 348 850.00 |
DD Legal reserve (1) | 34 885.00 | 34 885.00 | | 34 885.00 |
DH Retained earnings | 863 588.00 | 2 351 407.00 | | 863 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 232.00 | -312 934.00 | | 40 232.00 |
DL TOTAL (I) | 1 287 555.00 | 2 422 208.00 | | 1 287 555.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 308.00 | 24 228.00 | | 9 308.00 |
DX Trade payables and related accounts | 9 942.00 | 3 362.00 | | 9 942.00 |
DY Tax and social security liabilities | 7 566.00 | 285 939.00 | | 7 566.00 |
EC TOTAL (IV) | 26 816.00 | 313 528.00 | | 26 816.00 |
EE Grand total (I to V) | 1 314 372.00 | 2 735 736.00 | | 1 314 372.00 |
EG Accrued income and payables due within one year | 26 816.00 | 313 528.00 | | 26 816.00 |
| |
| 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 | | | 5 678.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 5 678.00 | |
FW Other purchases and external expenses | | | 34 796.00 | |
FX Taxes, duties, and similar payments | | | 2 451.00 | |
FY Salaries and Wages | | | 23 374.00 | |
FZ Social Security Contributions | | | 20 057.00 | |
GE Other Expenses | | | 406.00 | |
GF Total Operating Expenses (II) | | | 81 084.00 | |
GG - OPERATING RESULT (I - II) | | | -75 405.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 354.00 | |
GL Other interest and similar income | | | 7 903.00 | |
GM Reversals of provisions and transfers of expenses | | | 157 028.00 | |
GO Net income from sales of marketable securities | | | 123 480.00 | |
GP Total financial income (V) | | | 302 766.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 533.00 | |
GT Net expenses on sales of marketable securities | | | 38 550.00 | |
GU Total financial expenses (VI) | | | 39 083.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 263 683.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 188 277.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 148 045.00 | | | 148 045.00 |
HH Total exceptional expenses (VIII) | 148 045.00 | | | 148 045.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -148 045.00 | | | -148 045.00 |
HL TOTAL REVENUE (I + III + V + VII) | 308 444.00 | 56 445.00 | | 308 444.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 268 212.00 | 369 379.00 | | 268 212.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 232.00 | -312 934.00 | | 40 232.00 |
| |
| 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 | 1 674.00 | | | 1 674.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 674.00 | |
I4 DECREASES Grand Total | | | 1 674.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 674.00 | | | 1 674.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 232 247.00 | | 157 028.00 | 232 247.00 |
7B Total provisions for depreciation | 232 247.00 | | 157 028.00 | 232 247.00 |
7C Grand total | 232 247.00 | | 157 028.00 | 232 247.00 |
UG - Financial | | | 157 028.00 | |
| |
| 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 | 9 942.00 | 9 942.00 | | 9 942.00 |
8D Social Security and Other Social Organizations | 5 383.00 | 5 383.00 | | 5 383.00 |
VB VAT | 2 551.00 | 2 551.00 | | 2 551.00 |
VC Group and associates | 420 268.00 | 420 268.00 | | 420 268.00 |
VI Group and Associates | 9 308.00 | 9 308.00 | | 9 308.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 183.00 | 2 183.00 | | 2 183.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 259.00 | 5 259.00 | | 5 259.00 |
VS Prepaid expenses | 7 506.00 | 7 506.00 | | 7 506.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 435 584.00 | 435 584.00 | | 435 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 816.00 | 26 816.00 | | 26 816.00 |
