| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 856 470.00 | | 1 856 470.00 | 1 856 470.00 |
BZ Other receivables | 300 540.00 | | 300 540.00 | 300 540.00 |
CF Cash and cash equivalents | 261 342.00 | | 261 342.00 | 261 342.00 |
CJ TOTAL (II) | 561 882.00 | | 561 882.00 | 561 882.00 |
CO Grand total (0 to V) | 2 418 351.00 | | 2 418 351.00 | 2 418 351.00 |
CU Other investments | 1 856 470.00 | | 1 856 470.00 | 1 856 470.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 803 724.00 | 803 724.00 | | 803 724.00 |
DB Share, merger, contribution premiums, etc. | 234 152.00 | 234 152.00 | | 234 152.00 |
DD Legal reserve (1) | 80 373.00 | 80 373.00 | | 80 373.00 |
DH Retained earnings | 779 316.00 | 1 094 898.00 | | 779 316.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 276 050.00 | 44 315.00 | | 276 050.00 |
DL TOTAL (I) | 2 173 615.00 | 2 257 462.00 | | 2 173 615.00 |
DX Trade payables and related accounts | 4 320.00 | 5 320.00 | | 4 320.00 |
EA Other liabilities | 240 416.00 | 365.00 | | 240 416.00 |
EC TOTAL (IV) | 244 736.00 | 5 685.00 | | 244 736.00 |
EE Grand total (I to V) | 2 418 351.00 | 2 263 147.00 | | 2 418 351.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 996.00 | |
FX Taxes, duties, and similar payments | | | 314.00 | |
GF Total Operating Expenses (II) | | | 7 310.00 | |
GG - OPERATING RESULT (I - II) | | | -7 310.00 | |
GL Other interest and similar income | | | 283 360.00 | |
GP Total financial income (V) | | | 283 360.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 283 360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 276 055.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 4.00 | | |
HH Total exceptional expenses (VIII) | | 4.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 283 360.00 | 51 509.00 | | 283 360.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 310.00 | 7 195.00 | | 7 310.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 276 050.00 | 44 315.00 | | 276 050.00 |
| |
| 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 | 4 320.00 | 5 320.00 | | 4 320.00 |
8K Other liabilities (including liabilities related to repo transactions) | 240 416.00 | 485.00 | | 240 416.00 |
VS Prepaid expenses | 300 540.00 | 300 540.00 | | 300 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 300 540.00 | 300 540.00 | | 300 540.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 244 736.00 | 244 736.00 | | 244 736.00 |
