| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 112 370.00 | | 1 112 370.00 | 1 112 370.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 133 369.00 | | 1 133 369.00 | 1 133 369.00 |
BZ Other receivables | 111 206.00 | | 111 206.00 | 111 206.00 |
CD Marketable securities | 53 761.00 | | 53 761.00 | 53 761.00 |
CF Cash and cash equivalents | 87 411.00 | | 87 411.00 | 87 411.00 |
CJ TOTAL (II) | 252 378.00 | | 252 378.00 | 252 378.00 |
CO Grand total (0 to V) | 1 385 747.00 | | 1 385 747.00 | 1 385 747.00 |
CU Other investments | 20 983.00 | | 20 983.00 | 20 983.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 1 357 132.00 | 747 770.00 | | 1 357 132.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 272.00 | 609 363.00 | | 7 272.00 |
DL TOTAL (I) | 1 366 605.00 | 1 359 332.00 | | 1 366 605.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 161.00 | 15 011.00 | | 10 161.00 |
DX Trade payables and related accounts | 2 615.00 | 2 535.00 | | 2 615.00 |
DY Tax and social security liabilities | 6 366.00 | 139 441.00 | | 6 366.00 |
EC TOTAL (IV) | 19 142.00 | 156 987.00 | | 19 142.00 |
EE Grand total (I to V) | 1 385 747.00 | 1 516 320.00 | | 1 385 747.00 |
EG Accrued income and payables due within one year | 19 142.00 | 156 987.00 | | 19 142.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 400.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 9 401.00 | |
FW Other purchases and external expenses | | | 3 751.00 | |
FX Taxes, duties, and similar payments | | | 4 775.00 | |
FY Salaries and Wages | | | 488.00 | |
FZ Social Security Contributions | | | 4 090.00 | |
GE Other Expenses | | | 23.00 | |
GF Total Operating Expenses (II) | | | 13 127.00 | |
GG - OPERATING RESULT (I - II) | | | -3 726.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 064.00 | |
GL Other interest and similar income | | | 486.00 | |
GP Total financial income (V) | | | 15 550.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 550.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 823.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 732 907.00 | | |
HD Total exceptional income (VII) | | 732 907.00 | | |
HE Exceptional expenses on management operations | 4 551.00 | | | 4 551.00 |
HF Exceptional expenses on capital transactions | | 15 000.00 | | |
HH Total exceptional expenses (VIII) | 4 551.00 | 15 000.00 | | 4 551.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 551.00 | 717 907.00 | | -4 551.00 |
HK Income tax | | 137 794.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 951.00 | 780 171.00 | | 24 951.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 679.00 | 170 808.00 | | 17 679.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 272.00 | 609 363.00 | | 7 272.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 10 161.00 | 10 161.00 | | 10 161.00 |
8B Suppliers and Related Accounts | 2 615.00 | 2 615.00 | | 2 615.00 |
UL Receivables related to investments | 1 112 370.00 | | | 1 112 370.00 |
VK Loans repaid during the year | 4 850.00 | | | 4 850.00 |
VP Miscellaneous | 111 206.00 | | | 111 206.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 366.00 | 6 366.00 | | 6 366.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 223 576.00 | 111 206.00 | 1 112 370.00 | 1 223 576.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 142.00 | 19 142.00 | | 19 142.00 |
