| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 732 429.00 | | 732 429.00 | 732 429.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 324 949.00 | | 324 949.00 | 324 949.00 |
CH Prepaid expenses | 4 267.00 | | 4 267.00 | 4 267.00 |
CJ TOTAL (II) | 329 231.00 | | 329 231.00 | 329 231.00 |
CO Grand total (0 to V) | 1 061 660.00 | | 1 061 660.00 | 1 061 660.00 |
CU Other investments | 732 429.00 | | 732 429.00 | 732 429.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 71 500.00 | 71 500.00 | | 71 500.00 |
DB Share, merger, contribution premiums, etc. | 387 504.00 | 387 504.00 | | 387 504.00 |
DD Legal reserve (1) | 7 150.00 | 7 150.00 | | 7 150.00 |
DG Other reserves | 259 317.00 | 184 189.00 | | 259 317.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 153 464.00 | 89 428.00 | | 153 464.00 |
DL TOTAL (I) | 878 935.00 | 739 771.00 | | 878 935.00 |
DU Loans and Debts from Credit Institutions (3) | 59 078.00 | 117 500.00 | | 59 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 119 807.00 | 120 787.00 | | 119 807.00 |
DX Trade payables and related accounts | 1 336.00 | 1 355.00 | | 1 336.00 |
DY Tax and social security liabilities | 2 503.00 | 1 495.00 | | 2 503.00 |
EC TOTAL (IV) | 182 724.00 | 241 137.00 | | 182 724.00 |
EE Grand total (I to V) | 1 061 660.00 | 980 908.00 | | 1 061 660.00 |
EG Accrued income and payables due within one year | 64 224.00 | | | 64 224.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 428.00 | |
FX Taxes, duties, and similar payments | | | 182.00 | |
FZ Social Security Contributions | | | 975.00 | |
GF Total Operating Expenses (II) | | | 2 585.00 | |
GG - OPERATING RESULT (I - II) | | | -2 585.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 160 000.00 | |
GL Other interest and similar income | | | 85.00 | |
GP Total financial income (V) | | | 160 085.00 | |
GR Interest and similar expenses | | | 3 029.00 | |
GU Total financial expenses (VI) | | | 3 029.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 157 056.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 154 471.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 007.00 | 100.00 | | 1 007.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 085.00 | 96 029.00 | | 160 085.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 621.00 | 6 601.00 | | 6 621.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 153 464.00 | 89 428.00 | | 153 464.00 |
| |
| 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 | 732 429.00 | | | 732 429.00 |
I3 DECREASES Total Financial Fixed Assets | | | 732 429.00 | |
I4 DECREASES Grand Total | | | 732 429.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 732 429.00 | | | 732 429.00 |
| |
| 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 | 119 055.00 | 555.00 | 118 500.00 | 119 055.00 |
8B Suppliers and Related Accounts | 1 336.00 | 1 336.00 | | 1 336.00 |
8D Social Security and Other Social Organizations | 2 503.00 | 2 503.00 | | 2 503.00 |
8K Other liabilities (including liabilities related to repo transactions) | 752.00 | 752.00 | | 752.00 |
VG Loans with a maturity of up to one year at origin | 59 078.00 | 59 078.00 | | 59 078.00 |
VK Loans repaid during the year | 58 421.00 | | | 58 421.00 |
VS Prepaid expenses | 4 267.00 | 4 267.00 | | 4 267.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 267.00 | 4 267.00 | | 4 267.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 182 724.00 | 64 224.00 | 118 500.00 | 182 724.00 |
