| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 132 333.00 | | 1 132 333.00 | 1 132 333.00 |
CF Cash and cash equivalents | 584 754.00 | | 584 754.00 | 584 754.00 |
CJ TOTAL (II) | 584 754.00 | | 584 754.00 | 584 754.00 |
CO Grand total (0 to V) | 1 717 087.00 | | 1 717 087.00 | 1 717 087.00 |
CU Other investments | 1 132 333.00 | | 1 132 333.00 | 1 132 333.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 130 165.00 | | | 1 130 165.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 577 966.00 | | | 577 966.00 |
DK Regulated provisions | 434.00 | | | 434.00 |
DL TOTAL (I) | 1 708 565.00 | | | 1 708 565.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 168.00 | | | 2 168.00 |
DX Trade payables and related accounts | 2 400.00 | | | 2 400.00 |
DY Tax and social security liabilities | 3 954.00 | | | 3 954.00 |
EC TOTAL (IV) | 8 522.00 | | | 8 522.00 |
EE Grand total (I to V) | 1 717 087.00 | | | 1 717 087.00 |
EI Including equity loans | 2 168.00 | | | 2 168.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | 50.00 | |
FW Other purchases and external expenses | | | 4 568.00 | |
GF Total Operating Expenses (II) | | | 4 618.00 | |
GG - OPERATING RESULT (I - II) | | | -4 618.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 584 804.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 168.00 | |
GP Total financial income (V) | | | 586 972.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 586 972.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 582 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 434.00 | | | 434.00 |
HH Total exceptional expenses (VIII) | 434.00 | | | 434.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -434.00 | | | -434.00 |
HK Income tax | 3 954.00 | | | 3 954.00 |
HL TOTAL REVENUE (I + III + V + VII) | 586 972.00 | | | 586 972.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 006.00 | | | 9 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 577 966.00 | | | 577 966.00 |
| |
| 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 | | | 1 132 333.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 132 333.00 | |
I4 DECREASES Grand Total | | | 1 132 333.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 132 333.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 434.00 | | |
7C Grand total | | 434.00 | | |
UJ - Exceptional | | 434.00 | | |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
8D Social Security and Other Social Organizations | 3 954.00 | 3 954.00 | | 3 954.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 168.00 | 2 168.00 | | 2 168.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 522.00 | 8 522.00 | | 8 522.00 |
