| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 192.00 | | 2 192.00 | 2 192.00 |
BJ TOTAL (I) | 106 991.00 | | 106 991.00 | 106 991.00 |
CD Marketable securities | 871 249.00 | | 871 249.00 | 871 249.00 |
CF Cash and cash equivalents | 15 084.00 | | 15 084.00 | 15 084.00 |
CJ TOTAL (II) | 886 333.00 | | 886 333.00 | 886 333.00 |
CO Grand total (0 to V) | 993 325.00 | | 993 325.00 | 993 325.00 |
CU Other investments | 104 799.00 | | 104 799.00 | 104 799.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 915 000.00 | 915 000.00 | | 915 000.00 |
DD Legal reserve (1) | 88 502.00 | 88 502.00 | | 88 502.00 |
DE Statutory or contractual reserves | 10 685.00 | 10 685.00 | | 10 685.00 |
DH Retained earnings | -19 942.00 | -17 089.00 | | -19 942.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 310.00 | -2 853.00 | | -3 310.00 |
DL TOTAL (I) | 990 935.00 | 994 245.00 | | 990 935.00 |
DU Loans and Debts from Credit Institutions (3) | 11.00 | 11.00 | | 11.00 |
DX Trade payables and related accounts | 2 378.00 | 2 342.00 | | 2 378.00 |
EC TOTAL (IV) | 2 389.00 | 2 354.00 | | 2 389.00 |
EE Grand total (I to V) | 993 325.00 | 996 599.00 | | 993 325.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 995.00 | |
GF Total Operating Expenses (II) | | | 4 995.00 | |
GG - OPERATING RESULT (I - II) | | | -4 995.00 | |
GL Other interest and similar income | | | 1 710.00 | |
GP Total financial income (V) | | | 1 710.00 | |
GR Interest and similar expenses | | | 24.00 | |
GU Total financial expenses (VI) | | | 24.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 685.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 310.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 710.00 | 2 201.00 | | 1 710.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 020.00 | 5 055.00 | | 5 020.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 310.00 | -2 853.00 | | -3 310.00 |
| |
| 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 | 107 017.00 | | | 107 017.00 |
I3 DECREASES Total Financial Fixed Assets | | 25.00 | 106 992.00 | |
I4 DECREASES Grand Total | | 25.00 | 106 992.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 107 017.00 | | | 107 017.00 |
| |
| 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 | 2 378.00 | 2 378.00 | | 2 378.00 |
UL Receivables related to investments | 2 193.00 | | 2 193.00 | 2 193.00 |
VG Loans with a maturity of up to one year at origin | 12.00 | 12.00 | | 12.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 193.00 | | 2 193.00 | 2 193.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 390.00 | 2 390.00 | | 2 390.00 |
