| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 30 717.00 | | 30 717.00 | 30 717.00 |
BJ TOTAL (I) | 47 540.00 | | 47 540.00 | 47 540.00 |
BZ Other receivables | 1 244.00 | | 1 244.00 | 1 244.00 |
CF Cash and cash equivalents | 15 159.00 | | 15 159.00 | 15 159.00 |
CJ TOTAL (II) | 16 403.00 | | 16 403.00 | 16 403.00 |
CO Grand total (0 to V) | 63 942.00 | | 63 942.00 | 63 942.00 |
CP Shares due in less than one year | 30 717.00 | | | 30 717.00 |
CU Other investments | 16 822.00 | | 16 822.00 | 16 822.00 |
| |
| 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 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 4 127.00 | -5 045.00 | | 4 127.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 892.00 | 9 934.00 | | 6 892.00 |
DL TOTAL (I) | 19 404.00 | 12 512.00 | | 19 404.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 278.00 | 41 720.00 | | 43 278.00 |
DX Trade payables and related accounts | 1 260.00 | 1 260.00 | | 1 260.00 |
EC TOTAL (IV) | 44 538.00 | 42 980.00 | | 44 538.00 |
EE Grand total (I to V) | 63 942.00 | 55 492.00 | | 63 942.00 |
EG Accrued income and payables due within one year | 44 538.00 | 42 980.00 | | 44 538.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 489.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -1 807.00 | |
GF Total Operating Expenses (II) | | | 1 758.00 | |
GG - OPERATING RESULT (I - II) | | | -1 758.00 | |
GH Attributed profit or transferred loss (III) | | | 8 647.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 566.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 566.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 566.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 455.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 563.00 | 824.00 | | 563.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 213.00 | 12 964.00 | | 9 213.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 321.00 | 3 029.00 | | 2 321.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 892.00 | 9 934.00 | | 6 892.00 |
| |
| 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 | 46 526.00 | | | 46 526.00 |
I3 DECREASES Total Financial Fixed Assets | | | 47 540.00 | |
I4 DECREASES Grand Total | | | 47 540.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 46 526.00 | | | 46 526.00 |
| |
| 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) | 43 278.00 | 43 278.00 | | 43 278.00 |
UL Receivables related to investments | 30 717.00 | 30 717.00 | | 30 717.00 |
VP Miscellaneous | 1 244.00 | | | 1 244.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 961.00 | 31 961.00 | | 31 961.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 538.00 | 44 538.00 | | 44 538.00 |
