| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 10 950.00 | | 10 950.00 | 10 950.00 |
BJ TOTAL (I) | 11 438.00 | | 11 438.00 | 11 438.00 |
BZ Other receivables | 1 873.00 | | 1 873.00 | 1 873.00 |
CD Marketable securities | 2 937.00 | 11.00 | 2 927.00 | 2 937.00 |
CF Cash and cash equivalents | 33 944.00 | | 33 944.00 | 33 944.00 |
CJ TOTAL (II) | 38 754.00 | 11.00 | 38 743.00 | 38 754.00 |
CO Grand total (0 to V) | 50 192.00 | 11.00 | 50 181.00 | 50 192.00 |
CP Shares due in less than one year | 10 950.00 | | | 10 950.00 |
CU Other investments | 488.00 | | 488.00 | 488.00 |
| |
| 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 | 10 784.00 | -3 199.00 | | 10 784.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 179.00 | 14 745.00 | | 179.00 |
DL TOTAL (I) | 19 348.00 | 19 169.00 | | 19 348.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 573.00 | 29 573.00 | | 29 573.00 |
DX Trade payables and related accounts | 1 260.00 | 1 260.00 | | 1 260.00 |
EC TOTAL (IV) | 30 833.00 | 30 833.00 | | 30 833.00 |
EE Grand total (I to V) | 50 181.00 | 50 002.00 | | 50 181.00 |
EG Accrued income and payables due within one year | 30 833.00 | 30 833.00 | | 30 833.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 966.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -2 980.00 | |
GF Total Operating Expenses (II) | | | -938.00 | |
GG - OPERATING RESULT (I - II) | | | 938.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 356.00 | |
GP Total financial income (V) | | | 356.00 | |
GQ Financial allocations to depreciation and provisions | | | 8.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 348.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 286.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 107.00 | 1 212.00 | | 1 107.00 |
HL TOTAL REVENUE (I + III + V + VII) | 356.00 | 15 281.00 | | 356.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 177.00 | 536.00 | | 177.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 179.00 | 14 745.00 | | 179.00 |
| |
| 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 | 22 282.00 | | | 22 282.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 438.00 | |
I4 DECREASES Grand Total | | | 11 438.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 282.00 | | | 22 282.00 |
| |
| 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) | 29 573.00 | 29 573.00 | | 29 573.00 |
UL Receivables related to investments | 10 950.00 | 10 950.00 | | 10 950.00 |
VP Miscellaneous | 1 873.00 | | | 1 873.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 823.00 | 12 823.00 | | 12 823.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 833.00 | 30 833.00 | | 30 833.00 |
