| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 60 466.00 | | 60 466.00 | 60 466.00 |
BJ TOTAL (I) | 82 078.00 | | 82 078.00 | 82 078.00 |
BZ Other receivables | 4 304.00 | | 4 304.00 | 4 304.00 |
CF Cash and cash equivalents | 19 075.00 | | 19 075.00 | 19 075.00 |
CJ TOTAL (II) | 23 379.00 | | 23 379.00 | 23 379.00 |
CO Grand total (0 to V) | 105 457.00 | | 105 457.00 | 105 457.00 |
CP Shares due in less than one year | 60 466.00 | | | 60 466.00 |
CU Other investments | 21 612.00 | | 21 612.00 | 21 612.00 |
| |
| 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 | -60 189.00 | -74 526.00 | | -60 189.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 967.00 | 14 337.00 | | 18 967.00 |
DL TOTAL (I) | -33 600.00 | -52 567.00 | | -33 600.00 |
DV Miscellaneous Loans and Financial Debts (4) | 137 797.00 | 126 601.00 | | 137 797.00 |
DX Trade payables and related accounts | 1 260.00 | 1 260.00 | | 1 260.00 |
EC TOTAL (IV) | 139 057.00 | 127 861.00 | | 139 057.00 |
EE Grand total (I to V) | 105 457.00 | 75 294.00 | | 105 457.00 |
EG Accrued income and payables due within one year | 139 057.00 | 127 861.00 | | 139 057.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 951.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -4 304.00 | |
GF Total Operating Expenses (II) | | | -2 277.00 | |
GG - OPERATING RESULT (I - II) | | | 2 277.00 | |
GH Attributed profit or transferred loss (III) | | | 16 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 690.00 | |
GP Total financial income (V) | | | 690.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 690.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 967.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 1 435.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 690.00 | 13 894.00 | | 16 690.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -2 277.00 | -442.00 | | -2 277.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 967.00 | 14 337.00 | | 18 967.00 |
| |
| 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 | 64 588.00 | | | 64 588.00 |
I3 DECREASES Total Financial Fixed Assets | | | 82 078.00 | |
I4 DECREASES Grand Total | | | 82 078.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 64 588.00 | | | 64 588.00 |
| |
| 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) | 137 797.00 | 137 797.00 | | 137 797.00 |
UL Receivables related to investments | 60 466.00 | 60 466.00 | | 60 466.00 |
VP Miscellaneous | 4 304.00 | | | 4 304.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 770.00 | 64 770.00 | | 64 770.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 057.00 | 139 057.00 | | 139 057.00 |
