| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 158.00 | | 158.00 | 158.00 |
BJ TOTAL (I) | 482 341.00 | | 482 341.00 | 482 341.00 |
CF Cash and cash equivalents | 40 717.00 | | 40 717.00 | 40 717.00 |
CJ TOTAL (II) | 40 717.00 | | 40 717.00 | 40 717.00 |
CO Grand total (0 to V) | 523 057.00 | | 523 057.00 | 523 057.00 |
CU Other investments | 482 183.00 | | 482 183.00 | 482 183.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 181 900.00 | 181 900.00 | | 181 900.00 |
DD Legal reserve (1) | 2 922.00 | 2 922.00 | | 2 922.00 |
DG Other reserves | 52 211.00 | 55 530.00 | | 52 211.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 577.00 | -3 319.00 | | 35 577.00 |
DK Regulated provisions | 2 168.00 | 1 309.00 | | 2 168.00 |
DL TOTAL (I) | 274 779.00 | 238 342.00 | | 274 779.00 |
DV Miscellaneous Loans and Financial Debts (4) | 500.00 | 500.00 | | 500.00 |
DX Trade payables and related accounts | 625.00 | 600.00 | | 625.00 |
DY Tax and social security liabilities | 287.00 | 287.00 | | 287.00 |
EA Other liabilities | 246 866.00 | | | 246 866.00 |
EC TOTAL (IV) | 248 278.00 | 1 387.00 | | 248 278.00 |
EE Grand total (I to V) | 523 057.00 | 239 729.00 | | 523 057.00 |
EG Accrued income and payables due within one year | 248 278.00 | 1 387.00 | | 248 278.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 185.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FZ Social Security Contributions | | | 1 176.00 | |
GF Total Operating Expenses (II) | | | 2 464.00 | |
GG - OPERATING RESULT (I - II) | | | -2 464.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 40 002.00 | |
GR Interest and similar expenses | | | 1 101.00 | |
GU Total financial expenses (VI) | | | 1 101.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 901.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 437.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 859.00 | 474.00 | | 859.00 |
HH Total exceptional expenses (VIII) | 859.00 | 474.00 | | 859.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -859.00 | -474.00 | | -859.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 002.00 | 2.00 | | 40 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 424.00 | 3 321.00 | | 4 424.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 577.00 | -3 319.00 | | 35 577.00 |
| |
| 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 | 234 426.00 | | 247 915.00 | 234 426.00 |
I3 DECREASES Total Financial Fixed Assets | | | 482 341.00 | |
I4 DECREASES Grand Total | | | 482 341.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 234 426.00 | | 247 915.00 | 234 426.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 309.00 | 859.00 | | 1 309.00 |
7C Grand total | 1 309.00 | 859.00 | | 1 309.00 |
UJ - Exceptional | | 859.00 | | |
