| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 95 345.00 | | 95 345.00 | 95 345.00 |
BJ TOTAL (I) | 529 781.00 | | 529 781.00 | 529 781.00 |
BX Customers and related accounts | 36 000.00 | | 36 000.00 | 36 000.00 |
BZ Other receivables | 109 977.00 | | 109 977.00 | 109 977.00 |
CF Cash and cash equivalents | 314 436.00 | | 314 436.00 | 314 436.00 |
CJ TOTAL (II) | 460 413.00 | | 460 413.00 | 460 413.00 |
CO Grand total (0 to V) | 990 194.00 | | 990 194.00 | 990 194.00 |
CP Shares due in less than one year | 95 345.00 | | | 95 345.00 |
CU Other investments | 434 436.00 | | 434 436.00 | 434 436.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 434 240.00 | 434 240.00 | | 434 240.00 |
DD Legal reserve (1) | 43 424.00 | 43 424.00 | | 43 424.00 |
DG Other reserves | 139 737.00 | 81 518.00 | | 139 737.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 268 469.00 | 98 219.00 | | 268 469.00 |
DL TOTAL (I) | 885 870.00 | 657 401.00 | | 885 870.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 691.00 | 32 805.00 | | 35 691.00 |
DX Trade payables and related accounts | 1 890.00 | 1 890.00 | | 1 890.00 |
DY Tax and social security liabilities | 66 743.00 | 76 566.00 | | 66 743.00 |
EC TOTAL (IV) | 104 324.00 | 111 261.00 | | 104 324.00 |
EE Grand total (I to V) | 990 194.00 | 768 662.00 | | 990 194.00 |
EG Accrued income and payables due within one year | 104 324.00 | 111 261.00 | | 104 324.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 235.00 | |
FR Total operating income (I) | | | 60 235.00 | |
FW Other purchases and external expenses | | | 2 933.00 | |
FX Taxes, duties, and similar payments | | | 3 815.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 8 386.00 | |
GF Total Operating Expenses (II) | | | 45 134.00 | |
GG - OPERATING RESULT (I - II) | | | 15 101.00 | |
GK Income from other securities and fixed asset receivables | | | 267 798.00 | |
GP Total financial income (V) | | | 267 798.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 267 798.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 282 899.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 992.00 | | |
HH Total exceptional expenses (VIII) | | 992.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -992.00 | | |
HK Income tax | 14 430.00 | 3 517.00 | | 14 430.00 |
HL TOTAL REVENUE (I + III + V + VII) | 328 033.00 | 164 500.00 | | 328 033.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 564.00 | 66 281.00 | | 59 564.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 268 469.00 | 98 219.00 | | 268 469.00 |
| |
| 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 | 632 483.00 | | 352 973.00 | 632 483.00 |
I3 DECREASES Total Financial Fixed Assets | | 455 675.00 | 529 781.00 | |
I4 DECREASES Grand Total | | 455 675.00 | 529 781.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 632 483.00 | | 352 973.00 | 632 483.00 |
| |
| 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 | 33 943.00 | 33 943.00 | | 33 943.00 |
8B Suppliers and Related Accounts | 1 890.00 | 1 890.00 | | 1 890.00 |
8D Social Security and Other Social Organizations | 66 743.00 | 66 743.00 | | 66 743.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 748.00 | 1 748.00 | | 1 748.00 |
UT Other financial assets | 95 345.00 | 95 345.00 | | 95 345.00 |
VS Prepaid expenses | 145 977.00 | 145 977.00 | | 145 977.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 241 321.00 | 241 321.00 | | 241 321.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 324.00 | 104 324.00 | | 104 324.00 |
