| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 508 744.00 | | 3 508 744.00 | 3 508 744.00 |
BZ Other receivables | 91 724.00 | | 91 724.00 | 91 724.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 267 996.00 | | 267 996.00 | 267 996.00 |
CH Prepaid expenses | 149.00 | | 149.00 | 149.00 |
CJ TOTAL (II) | 359 868.00 | | 359 868.00 | 359 868.00 |
CO Grand total (0 to V) | 3 868 612.00 | | 3 868 612.00 | 3 868 612.00 |
CU Other investments | 3 508 744.00 | | 3 508 744.00 | 3 508 744.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 706 244.00 | 2 706 244.00 | | 2 706 244.00 |
DD Legal reserve (1) | 270 624.00 | 270 624.00 | | 270 624.00 |
DG Other reserves | 661 362.00 | 542 313.00 | | 661 362.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 225 351.00 | 269 050.00 | | 225 351.00 |
DL TOTAL (I) | 3 863 581.00 | 3 788 231.00 | | 3 863 581.00 |
DX Trade payables and related accounts | 2 732.00 | 1 873.00 | | 2 732.00 |
DY Tax and social security liabilities | 2 299.00 | 837.00 | | 2 299.00 |
EC TOTAL (IV) | 5 031.00 | 2 710.00 | | 5 031.00 |
EE Grand total (I to V) | 3 868 612.00 | 3 790 941.00 | | 3 868 612.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 465.00 | |
FR Total operating income (I) | | | 465.00 | |
FW Other purchases and external expenses | | | 5 211.00 | |
FZ Social Security Contributions | | | 1 254.00 | |
GF Total Operating Expenses (II) | | | 6 465.00 | |
GG - OPERATING RESULT (I - II) | | | -6 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 229 507.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 174.00 | |
GM Reversals of provisions and transfers of expenses | | | 5 291.00 | |
GP Total financial income (V) | | | 234 972.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GT Net expenses on sales of marketable securities | | | 1 322.00 | |
GU Total financial expenses (VI) | | | 1 322.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 233 650.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 227 650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 299.00 | 837.00 | | 2 299.00 |
HL TOTAL REVENUE (I + III + V + VII) | 235 437.00 | 279 629.00 | | 235 437.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 086.00 | 10 580.00 | | 10 086.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 225 351.00 | 269 050.00 | | 225 351.00 |
| |
| 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 | 3 508 744.00 | | | 3 508 744.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 508 744.00 | |
I4 DECREASES Grand Total | | | 3 508 744.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 508 744.00 | | | 3 508 744.00 |
| |
| 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 | 2 732.00 | 2 732.00 | | 2 732.00 |
8E Income Taxes | 2 299.00 | 2 299.00 | | 2 299.00 |
VS Prepaid expenses | 149.00 | 149.00 | | 149.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 149.00 | 149.00 | | 149.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 031.00 | 5 031.00 | | 5 031.00 |
