| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 20 481.00 | | 20 481.00 | 20 481.00 |
BJ TOTAL (I) | 21 335.00 | | 21 335.00 | 21 335.00 |
BZ Other receivables | 25 967.00 | | 25 967.00 | 25 967.00 |
CF Cash and cash equivalents | 18 996.00 | | 18 996.00 | 18 996.00 |
CJ TOTAL (II) | 44 963.00 | | 44 963.00 | 44 963.00 |
CO Grand total (0 to V) | 66 298.00 | | 66 298.00 | 66 298.00 |
CP Shares due in less than one year | 20 481.00 | | | 20 481.00 |
CU Other investments | 854.00 | | 854.00 | 854.00 |
| |
| 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 | -39 499.00 | -22 777.00 | | -39 499.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 535.00 | -16 722.00 | | 73 535.00 |
DL TOTAL (I) | 41 659.00 | -31 876.00 | | 41 659.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 723.00 | 165 676.00 | | 15 723.00 |
DX Trade payables and related accounts | 8 916.00 | 7 106.00 | | 8 916.00 |
DY Tax and social security liabilities | | 24 957.00 | | |
EC TOTAL (IV) | 24 639.00 | 197 741.00 | | 24 639.00 |
EE Grand total (I to V) | 66 298.00 | 165 865.00 | | 66 298.00 |
EG Accrued income and payables due within one year | 24 639.00 | 197 741.00 | | 24 639.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 859.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -2 462.00 | |
GF Total Operating Expenses (II) | | | -527.00 | |
GG - OPERATING RESULT (I - II) | | | 527.00 | |
GH Attributed profit or transferred loss (III) | | | 76 360.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 278.00 | |
GP Total financial income (V) | | | 276.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 276.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 77 163.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 628.00 | 29 100.00 | | 3 628.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 636.00 | 10 961.00 | | 76 636.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 101.00 | 27 683.00 | | 3 101.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 535.00 | -16 722.00 | | 73 535.00 |
| |
| 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 | 16 259.00 | | | 16 259.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 335.00 | |
I4 DECREASES Grand Total | | | 21 335.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 259.00 | | | 16 259.00 |
| |
| 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 | 8 916.00 | 8 916.00 | | 8 916.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 723.00 | 15 723.00 | | 15 723.00 |
UL Receivables related to investments | 20 481.00 | 20 481.00 | | 20 481.00 |
VP Miscellaneous | 25 967.00 | | | 25 967.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 448.00 | 46 448.00 | | 46 448.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 639.00 | 24 639.00 | | 24 639.00 |
