| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | 19 130.00 | |
BJ TOTAL (I) | | | 19 130.00 | |
CD Marketable securities | | | 200 000.00 | |
CF Cash and cash equivalents | | | 426 816.00 | |
CJ TOTAL (II) | | | 626 816.00 | |
CO Grand total (0 to V) | | | 645 946.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 213 982.00 | 262 701.00 | | 213 982.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 391 155.00 | -48 718.00 | | 391 155.00 |
DL TOTAL (I) | 627 138.00 | 235 982.00 | | 627 138.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 740.00 | 357 640.00 | | 16 740.00 |
DX Trade payables and related accounts | 2 067.00 | 3 371.00 | | 2 067.00 |
EC TOTAL (IV) | 18 808.00 | 361 011.00 | | 18 808.00 |
EE Grand total (I to V) | 645 946.00 | 596 994.00 | | 645 946.00 |
EG Accrued income and payables due within one year | 18 808.00 | 361 011.00 | | 18 808.00 |
EI Including equity loans | 16 740.00 | | | 16 740.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 771.00 | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 771.00 | |
GG - OPERATING RESULT (I - II) | | | -771.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 391 988.00 | |
GP Total financial income (V) | | | 391 988.00 | |
GR Interest and similar expenses | | | 61.00 | |
GU Total financial expenses (VI) | | | 61.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 391 927.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 391 155.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 391 988.00 | | | 391 988.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 833.00 | 48 718.00 | | 833.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 391 155.00 | -48 718.00 | | 391 155.00 |
| |
| 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 | 18 130.00 | | 1 000.00 | 18 130.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 130.00 | |
I4 DECREASES Grand Total | | | 19 130.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 130.00 | | 1 000.00 | 18 130.00 |
| |
| 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 | 2 067.00 | 2 067.00 | | 2 067.00 |
VI Group and Associates | 16 740.00 | 16 740.00 | | 16 740.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 808.00 | 18 808.00 | | 18 808.00 |
