| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 140 786.00 | | 140 786.00 | 140 786.00 |
BJ TOTAL (I) | 146 766.00 | | 146 766.00 | 146 766.00 |
BZ Other receivables | 132.00 | | 132.00 | 132.00 |
CF Cash and cash equivalents | 1 404.00 | | 1 404.00 | 1 404.00 |
CJ TOTAL (II) | 1 536.00 | | 1 536.00 | 1 536.00 |
CO Grand total (0 to V) | 148 303.00 | | 148 303.00 | 148 303.00 |
CU Other investments | 5 980.00 | | 5 980.00 | 5 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 116 308.00 | 86 135.00 | | 116 308.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 112.00 | 30 172.00 | | 23 112.00 |
DL TOTAL (I) | 148 220.00 | 125 108.00 | | 148 220.00 |
DU Loans and Debts from Credit Institutions (3) | 31.00 | 31.00 | | 31.00 |
DX Trade payables and related accounts | 51.00 | | | 51.00 |
DY Tax and social security liabilities | | 2 287.00 | | |
EC TOTAL (IV) | 82.00 | 2 318.00 | | 82.00 |
EE Grand total (I to V) | 148 302.00 | 127 426.00 | | 148 302.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 31.00 | 31.00 | | 31.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 995.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 2 002.00 | |
GG - OPERATING RESULT (I - II) | | | -2 002.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 193.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 29 193.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 193.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 190.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 078.00 | 5 324.00 | | 4 078.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 193.00 | 37 243.00 | | 29 193.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 080.00 | 7 071.00 | | 6 080.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 112.00 | 30 172.00 | | 23 112.00 |
| |
| 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 | 126 247.00 | | 29 548.00 | 126 247.00 |
I3 DECREASES Total Financial Fixed Assets | | 9 030.00 | 146 765.00 | |
I4 DECREASES Grand Total | | 9 030.00 | 146 765.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 126 247.00 | | 29 548.00 | 126 247.00 |
| |
| 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 | 50.00 | 50.00 | | 50.00 |
UL Receivables related to investments | 5 980.00 | | | 5 980.00 |
UP Loans | 140 786.00 | | | 140 786.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 146 766.00 | | 146 766.00 | 146 766.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81.00 | 81.00 | | 81.00 |
