| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 55 000.00 | | 55 000.00 | 55 000.00 |
AP Buildings | 30 000.00 | 5 705.00 | 24 295.00 | 30 000.00 |
BB Receivables related to investments | 64 194.00 | | 64 194.00 | 64 194.00 |
BD Other fixed assets | 136 472.00 | 6 809.00 | 129 663.00 | 136 472.00 |
BJ TOTAL (I) | 1 035 666.00 | 12 515.00 | 1 023 151.00 | 1 035 666.00 |
BZ Other receivables | | | | |
CD Marketable securities | 99 790.00 | | 99 790.00 | 99 790.00 |
CF Cash and cash equivalents | 144 544.00 | | 144 544.00 | 144 544.00 |
CH Prepaid expenses | 524.00 | | 524.00 | 524.00 |
CJ TOTAL (II) | 244 858.00 | | 244 858.00 | 244 858.00 |
CO Grand total (0 to V) | 1 280 524.00 | 12 515.00 | 1 268 009.00 | 1 280 524.00 |
CP Shares due in less than one year | 64 194.00 | | | 64 194.00 |
CU Other investments | 750 000.00 | | 750 000.00 | 750 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 750 000.00 | 750 000.00 | | 750 000.00 |
DD Legal reserve (1) | 22 068.00 | 18 013.00 | | 22 068.00 |
DH Retained earnings | 419 286.00 | 342 252.00 | | 419 286.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 994.00 | 81 089.00 | | 72 994.00 |
DL TOTAL (I) | 1 264 347.00 | 1 191 354.00 | | 1 264 347.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 122.00 | 3 122.00 | | 3 122.00 |
DX Trade payables and related accounts | 540.00 | 552.00 | | 540.00 |
EC TOTAL (IV) | 3 662.00 | 3 674.00 | | 3 662.00 |
EE Grand total (I to V) | 1 268 009.00 | 1 195 027.00 | | 1 268 009.00 |
EI Including equity loans | 3 122.00 | | | 3 122.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 927.00 | |
FX Taxes, duties, and similar payments | | | 1 127.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 813.00 | |
GF Total Operating Expenses (II) | | | 5 867.00 | |
GG - OPERATING RESULT (I - II) | | | -5 867.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GL Other interest and similar income | | | 2 062.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 82 062.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 201.00 | |
GU Total financial expenses (VI) | | | 3 201.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 78 861.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 994.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 82 062.00 | 85 709.00 | | 82 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 068.00 | 4 621.00 | | 9 068.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 994.00 | 81 089.00 | | 72 994.00 |
| |
| 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 | 932 506.00 | | 104 081.00 | 932 506.00 |
I3 DECREASES Total Financial Fixed Assets | | 921.00 | 950 666.00 | |
I4 DECREASES Grand Total | | 921.00 | 1 035 666.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 85 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 85 000.00 | | | 85 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 847 506.00 | | 104 081.00 | 847 506.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 893.00 | 1 813.00 | | 3 893.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 893.00 | 1 813.00 | | 3 893.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 3 608.00 | 3 201.00 | | 3 608.00 |
7B Total provisions for depreciation | 3 608.00 | 3 201.00 | | 3 608.00 |
7C Grand total | 3 608.00 | 3 201.00 | | 3 608.00 |
UG - Financial | | 3 201.00 | | |
| |
| 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 | 540.00 | 540.00 | | 540.00 |
UL Receivables related to investments | 64 194.00 | 64 194.00 | | 64 194.00 |
VI Group and Associates | 3 122.00 | 3 122.00 | | 3 122.00 |
VS Prepaid expenses | 524.00 | 524.00 | | 524.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 718.00 | 64 718.00 | | 64 718.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 662.00 | 3 662.00 | | 3 662.00 |
