| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 20 000.00 | 7 161.00 | 12 839.00 | 20 000.00 |
BB Receivables related to investments | 299 527.00 | | 299 527.00 | 299 527.00 |
BJ TOTAL (I) | 383 140.00 | 7 161.00 | 375 979.00 | 383 140.00 |
BZ Other receivables | 7 325.00 | | 7 325.00 | 7 325.00 |
CD Marketable securities | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
CF Cash and cash equivalents | 20 039.00 | | 20 039.00 | 20 039.00 |
CJ TOTAL (II) | 1 027 364.00 | | 1 027 364.00 | 1 027 364.00 |
CO Grand total (0 to V) | 1 410 504.00 | 7 161.00 | 1 403 343.00 | 1 410 504.00 |
CP Shares due in less than one year | 299 527.00 | | | 299 527.00 |
CU Other investments | 63 613.00 | | 63 613.00 | 63 613.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 624.00 | 7 624.00 | | 7 624.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 988 032.00 | 959 508.00 | | 988 032.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 389 881.00 | 28 524.00 | | 389 881.00 |
DL TOTAL (I) | 1 386 300.00 | 996 418.00 | | 1 386 300.00 |
DX Trade payables and related accounts | 2 964.00 | 2 784.00 | | 2 964.00 |
DY Tax and social security liabilities | 13 922.00 | 11 296.00 | | 13 922.00 |
EA Other liabilities | 157.00 | | | 157.00 |
EC TOTAL (IV) | 17 043.00 | 14 080.00 | | 17 043.00 |
EE Grand total (I to V) | 1 403 343.00 | 1 010 499.00 | | 1 403 343.00 |
EG Accrued income and payables due within one year | 17 043.00 | 14 080.00 | | 17 043.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 735.00 | | 6 735.00 | 6 735.00 |
FJ Net sales | 6 735.00 | | 6 735.00 | 6 735.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 6 741.00 | |
FW Other purchases and external expenses | | | 6 360.00 | |
FX Taxes, duties, and similar payments | | | 26.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 3 663.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 16 050.00 | |
GG - OPERATING RESULT (I - II) | | | -9 309.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 800.00 | |
GP Total financial income (V) | | | 400 800.00 | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 400 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 391 491.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 245.00 | | |
HD Total exceptional income (VII) | | 245.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 245.00 | | |
HK Income tax | 1 610.00 | | | 1 610.00 |
HL TOTAL REVENUE (I + III + V + VII) | 407 541.00 | 80 962.00 | | 407 541.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 660.00 | 52 438.00 | | 17 660.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 389 881.00 | 28 524.00 | | 389 881.00 |
| |
| 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 | 494 818.00 | | 479 334.00 | 494 818.00 |
I3 DECREASES Total Financial Fixed Assets | | 591 013.00 | 363 140.00 | |
I4 DECREASES Grand Total | | 591 013.00 | 383 140.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 000.00 | | | 20 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 474 818.00 | | 479 334.00 | 474 818.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 161.00 | | | 7 161.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 161.00 | | | 7 161.00 |
| |
| 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 | 2 964.00 | 2 964.00 | | 2 964.00 |
8C Staff and Related Accounts | 7 280.00 | 7 280.00 | | 7 280.00 |
8D Social Security and Other Social Organizations | 4 224.00 | 4 224.00 | | 4 224.00 |
8E Income Taxes | 1 610.00 | 1 610.00 | | 1 610.00 |
8K Other liabilities (including liabilities related to repo transactions) | 157.00 | 157.00 | | 157.00 |
UL Receivables related to investments | 299 527.00 | 299 527.00 | | 299 527.00 |
UY Staff and related accounts | 4 072.00 | 4 072.00 | | 4 072.00 |
VB VAT | 1 193.00 | 1 193.00 | | 1 193.00 |
VQ Other Taxes, Duties, and Similar Debts | 432.00 | 432.00 | | 432.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 059.00 | 2 059.00 | | 2 059.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 306 852.00 | 306 852.00 | | 306 852.00 |
VW VAT | 376.00 | 376.00 | | 376.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 043.00 | 17 043.00 | | 17 043.00 |
