| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 939.00 | 905.00 | 34.00 | 939.00 |
BB Receivables related to investments | 199 937.00 | | 199 937.00 | 199 937.00 |
BJ TOTAL (I) | 1 122 940.00 | 905.00 | 1 122 035.00 | 1 122 940.00 |
BX Customers and related accounts | 60 600.00 | | 60 600.00 | 60 600.00 |
BZ Other receivables | 3 703.00 | | 3 703.00 | 3 703.00 |
CD Marketable securities | 5 000.00 | | 5 000.00 | 5 000.00 |
CF Cash and cash equivalents | 131 603.00 | | 131 603.00 | 131 603.00 |
CJ TOTAL (II) | 200 906.00 | | 200 906.00 | 200 906.00 |
CO Grand total (0 to V) | 1 323 847.00 | 905.00 | 1 322 941.00 | 1 323 847.00 |
CU Other investments | 922 064.00 | | 922 064.00 | 922 064.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 720 400.00 | 720 400.00 | | 720 400.00 |
DD Legal reserve (1) | 25 728.00 | 11 446.00 | | 25 728.00 |
DH Retained earnings | 488 817.00 | 217 468.00 | | 488 817.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 003.00 | 285 631.00 | | 75 003.00 |
DK Regulated provisions | 889.00 | | | 889.00 |
DL TOTAL (I) | 1 310 837.00 | 1 234 945.00 | | 1 310 837.00 |
DX Trade payables and related accounts | 2 004.00 | 1 944.00 | | 2 004.00 |
DY Tax and social security liabilities | 10 100.00 | 22 817.00 | | 10 100.00 |
EC TOTAL (IV) | 12 104.00 | 24 761.00 | | 12 104.00 |
EE Grand total (I to V) | 1 322 941.00 | 1 259 706.00 | | 1 322 941.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 800.00 | | 66 800.00 | 66 800.00 |
FJ Net sales | 66 800.00 | | 66 800.00 | 66 800.00 |
FR Total operating income (I) | | | 66 800.00 | |
FW Other purchases and external expenses | | | 2 059.00 | |
FX Taxes, duties, and similar payments | | | 176.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 270.00 | |
GF Total Operating Expenses (II) | | | 2 505.00 | |
GG - OPERATING RESULT (I - II) | | | 64 295.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 295.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 105 000.00 | | | 105 000.00 |
HD Total exceptional income (VII) | 105 000.00 | | | 105 000.00 |
HF Exceptional expenses on capital transactions | 80 000.00 | | | 80 000.00 |
HG Exceptional depreciation and provisions | 889.00 | | | 889.00 |
HH Total exceptional expenses (VIII) | 80 889.00 | | | 80 889.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 24 111.00 | | | 24 111.00 |
HK Income tax | 13 403.00 | 17 397.00 | | 13 403.00 |
HL TOTAL REVENUE (I + III + V + VII) | 171 800.00 | 305 324.00 | | 171 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 797.00 | 19 693.00 | | 96 797.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 003.00 | 285 631.00 | | 75 003.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 635.00 | 270.00 | | 635.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 635.00 | 270.00 | | 635.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 889.00 | | |
