| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 22 300 000.00 | | 22 300 000.00 | 22 300 000.00 |
BZ Other receivables | 6 938.00 | | 6 938.00 | 6 938.00 |
CD Marketable securities | 1 475 390.00 | 67 636.00 | 1 407 754.00 | 1 475 390.00 |
CF Cash and cash equivalents | 123 321.00 | | 123 321.00 | 123 321.00 |
CJ TOTAL (II) | 1 605 649.00 | 67 636.00 | 1 538 013.00 | 1 605 649.00 |
CO Grand total (0 to V) | 23 905 648.00 | 67 636.00 | 23 838 013.00 | 23 905 648.00 |
CU Other investments | 22 300 000.00 | | 22 300 000.00 | 22 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 300 000.00 | 22 300 000.00 | | 22 300 000.00 |
DD Legal reserve (1) | 35 759.00 | 35 759.00 | | 35 759.00 |
DG Other reserves | 1 021 312.00 | 679 714.00 | | 1 021 312.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 478 942.00 | 341 598.00 | | 478 942.00 |
DL TOTAL (I) | 23 836 013.00 | 23 357 071.00 | | 23 836 013.00 |
DV Miscellaneous Loans and Financial Debts (4) | 127.00 | 126.00 | | 127.00 |
DX Trade payables and related accounts | 1 872.00 | 2 268.00 | | 1 872.00 |
EC TOTAL (IV) | 1 999.00 | 2 394.00 | | 1 999.00 |
EE Grand total (I to V) | 23 838 013.00 | 23 359 465.00 | | 23 838 013.00 |
EG Accrued income and payables due within one year | 1 999.00 | 2 394.00 | | 1 999.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 197.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 198.00 | |
GG - OPERATING RESULT (I - II) | | | -4 198.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 445 972.00 | |
GL Other interest and similar income | | | 52.00 | |
GM Reversals of provisions and transfers of expenses | | | 101 533.00 | |
GO Net income from sales of marketable securities | | | 107 748.00 | |
GP Total financial income (V) | | | 655 304.00 | |
GQ Financial allocations to depreciation and provisions | | | 67 636.00 | |
GR Interest and similar expenses | | | 54.00 | |
GT Net expenses on sales of marketable securities | | | 104 474.00 | |
GU Total financial expenses (VI) | | | 172 164.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 483 140.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 478 942.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 655 304.00 | 446 261.00 | | 655 304.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 176 362.00 | 104 663.00 | | 176 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 478 942.00 | 341 598.00 | | 478 942.00 |
| |
| 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 | 22 300 000.00 | | | 22 300 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 300 000.00 | |
I4 DECREASES Grand Total | | | 22 300 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 300 000.00 | | | 22 300 000.00 |
| |
| 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 | 1 872.00 | 1 872.00 | | 1 872.00 |
UX Other trade receivables | 6 938.00 | 6 938.00 | | 6 938.00 |
VI Group and Associates | 127.00 | 127.00 | | 127.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 938.00 | 6 938.00 | | 6 938.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 999.00 | 1 999.00 | | 1 999.00 |
