| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 840 483.00 | | 840 483.00 | 840 483.00 |
BJ TOTAL (I) | 1 498 483.00 | | 1 498 483.00 | 1 498 483.00 |
CF Cash and cash equivalents | 2 930.00 | | 2 930.00 | 2 930.00 |
CJ TOTAL (II) | 2 930.00 | | 2 930.00 | 2 930.00 |
CO Grand total (0 to V) | 1 501 414.00 | | 1 501 414.00 | 1 501 414.00 |
CU Other investments | 658 000.00 | | 658 000.00 | 658 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 301 001.00 | 1 301 001.00 | | 1 301 001.00 |
DD Legal reserve (1) | 130 101.00 | 120 282.00 | | 130 101.00 |
DG Other reserves | 27 141.00 | | | 27 141.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 433.00 | 36 960.00 | | 39 433.00 |
DL TOTAL (I) | 1 497 676.00 | 1 458 243.00 | | 1 497 676.00 |
DS Convertible Bond Issues | | 2 081.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 081.00 | | | 2 081.00 |
DX Trade payables and related accounts | 1 201.00 | 1 200.00 | | 1 201.00 |
DY Tax and social security liabilities | 455.00 | 691.00 | | 455.00 |
EC TOTAL (IV) | 3 738.00 | 3 972.00 | | 3 738.00 |
EE Grand total (I to V) | 1 501 414.00 | 1 462 216.00 | | 1 501 414.00 |
EG Accrued income and payables due within one year | 3 738.00 | 3 281.00 | | 3 738.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 891.00 | |
GF Total Operating Expenses (II) | | | 891.00 | |
GG - OPERATING RESULT (I - II) | | | -890.00 | |
GK Income from other securities and fixed asset receivables | | | 48 775.00 | |
GP Total financial income (V) | | | 48 775.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 775.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 885.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 452.00 | 7 997.00 | | 8 452.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 776.00 | 46 552.00 | | 48 776.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 343.00 | 9 591.00 | | 9 343.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 433.00 | 36 960.00 | | 39 433.00 |
| |
| 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 | 1 459 707.00 | | 107 550.00 | 1 459 707.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 58 775.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 68 774.00 | 1 498 483.00 | |
I4 DECREASES Grand Total | | 68 774.00 | 1 498 483.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | 1.00 | 1.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 459 707.00 | | 107 550.00 | 1 459 707.00 |
| |
| 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 | 2 081.00 | 2 081.00 | | 2 081.00 |
8B Suppliers and Related Accounts | 1 201.00 | 1 201.00 | | 1 201.00 |
8E Income Taxes | 455.00 | 455.00 | | 455.00 |
UL Receivables related to investments | 81.00 | | | 81.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 738.00 | 3 738.00 | | 3 738.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | | 92.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 722.00 | 1 426.00 | | 722.00 |
ST Other accounts | 168.00 | 168.00 | | 168.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 891.00 | 1 594.00 | | 891.00 |
