| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 65 415.00 | | 65 415.00 | 65 415.00 |
BJ TOTAL (I) | 96 252.00 | | 96 252.00 | 96 252.00 |
CF Cash and cash equivalents | 2 303.00 | | 2 303.00 | 2 303.00 |
CJ TOTAL (II) | 2 303.00 | | 2 303.00 | 2 303.00 |
CO Grand total (0 to V) | 98 555.00 | | 98 555.00 | 98 555.00 |
CU Other investments | 30 837.00 | | 30 837.00 | 30 837.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 838.00 | 30 838.00 | | 30 838.00 |
DH Retained earnings | -4 897.00 | -7 376.00 | | -4 897.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 859.00 | 2 479.00 | | 2 859.00 |
DL TOTAL (I) | 28 799.00 | 25 941.00 | | 28 799.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 648.00 | 85 563.00 | | 64 648.00 |
DX Trade payables and related accounts | 672.00 | 672.00 | | 672.00 |
DY Tax and social security liabilities | 4 436.00 | 2 012.00 | | 4 436.00 |
EC TOTAL (IV) | 69 756.00 | 88 247.00 | | 69 756.00 |
EE Grand total (I to V) | 98 555.00 | 114 187.00 | | 98 555.00 |
EG Accrued income and payables due within one year | 5 108.00 | 2 685.00 | | 5 108.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 717.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 717.00 | |
GG - OPERATING RESULT (I - II) | | | -717.00 | |
GK Income from other securities and fixed asset receivables | | | 8 012.00 | |
GP Total financial income (V) | | | 8 012.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 012.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 295.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 436.00 | 2 788.00 | | 4 436.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 012.00 | 5 990.00 | | 8 012.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 153.00 | 3 512.00 | | 5 153.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 859.00 | 2 479.00 | | 2 859.00 |
| |
| 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 | 113 432.00 | | | 113 432.00 |
I3 DECREASES Total Financial Fixed Assets | | | 96 252.00 | |
I4 DECREASES Grand Total | | | 96 252.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 113 432.00 | | | 113 432.00 |
| |
| 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 | 672.00 | 672.00 | | 672.00 |
8K Other liabilities (including liabilities related to repo transactions) | 64 648.00 | | 64 648.00 | 64 648.00 |
UL Receivables related to investments | 65 415.00 | | | 65 415.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 415.00 | | 65 415.00 | 65 415.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 756.00 | 5 108.00 | 64 648.00 | 69 756.00 |
