| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 168 654.00 | | 168 654.00 | 168 654.00 |
BJ TOTAL (I) | 217 363.00 | | 217 363.00 | 217 363.00 |
BZ Other receivables | 38 472.00 | | 38 472.00 | 38 472.00 |
CF Cash and cash equivalents | 26 299.00 | | 26 299.00 | 26 299.00 |
CJ TOTAL (II) | 64 771.00 | | 64 771.00 | 64 771.00 |
CO Grand total (0 to V) | 282 133.00 | | 282 133.00 | 282 133.00 |
CP Shares due in less than one year | 168 654.00 | | | 168 654.00 |
CU Other investments | 48 709.00 | | 48 709.00 | 48 709.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -145 349.00 | -144 490.00 | | -145 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 146 397.00 | -859.00 | | 146 397.00 |
DL TOTAL (I) | 8 670.00 | -137 727.00 | | 8 670.00 |
DV Miscellaneous Loans and Financial Debts (4) | 272 203.00 | 274 068.00 | | 272 203.00 |
DX Trade payables and related accounts | 1 260.00 | 1 260.00 | | 1 260.00 |
DY Tax and social security liabilities | | 23 446.00 | | |
EC TOTAL (IV) | 273 463.00 | 298 774.00 | | 273 463.00 |
EE Grand total (I to V) | 282 133.00 | 161 048.00 | | 282 133.00 |
EG Accrued income and payables due within one year | 273 463.00 | 298 774.00 | | 273 463.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 871.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
FZ Social Security Contributions | | | -5 281.00 | |
GF Total Operating Expenses (II) | | | -3 335.00 | |
GG - OPERATING RESULT (I - II) | | | 3 335.00 | |
GH Attributed profit or transferred loss (III) | | | 149 450.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 543.00 | |
GP Total financial income (V) | | | 543.00 | |
GR Interest and similar expenses | | | 2 654.00 | |
GU Total financial expenses (VI) | | | 2 654.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 150 674.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 277.00 | 37 468.00 | | 4 277.00 |
HL TOTAL REVENUE (I + III + V + VII) | 149 993.00 | 38 024.00 | | 149 993.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 596.00 | 38 883.00 | | 3 596.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 146 397.00 | -859.00 | | 146 397.00 |
| |
| 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 | 155 570.00 | | | 155 570.00 |
I3 DECREASES Total Financial Fixed Assets | | | 217 363.00 | |
I4 DECREASES Grand Total | | | 217 363.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 155 570.00 | | | 155 570.00 |
| |
| 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 | 1 260.00 | 1 260.00 | | 1 260.00 |
8K Other liabilities (including liabilities related to repo transactions) | 272 203.00 | 272 203.00 | | 272 203.00 |
UL Receivables related to investments | 168 654.00 | 168 654.00 | | 168 654.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 207 126.00 | 207 126.00 | | 207 126.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 273 463.00 | 273 463.00 | | 273 463.00 |
