| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 583 103.00 | | 583 103.00 | 583 103.00 |
CF Cash and cash equivalents | 1 296.00 | | 1 296.00 | 1 296.00 |
CJ TOTAL (II) | 1 296.00 | | 1 296.00 | 1 296.00 |
CO Grand total (0 to V) | 584 398.00 | | 584 398.00 | 584 398.00 |
CU Other investments | 583 103.00 | | 583 103.00 | 583 103.00 |
| |
| 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 | 364 536.00 | 290 528.00 | | 364 536.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 96 402.00 | 74 771.00 | | 96 402.00 |
DL TOTAL (I) | 469 323.00 | 372 921.00 | | 469 323.00 |
DU Loans and Debts from Credit Institutions (3) | | 74 252.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 112 977.00 | 140 912.00 | | 112 977.00 |
DX Trade payables and related accounts | 1 956.00 | 1 910.00 | | 1 956.00 |
DY Tax and social security liabilities | | 188.00 | | |
EA Other liabilities | 142.00 | 139.00 | | 142.00 |
EC TOTAL (IV) | 115 076.00 | 217 401.00 | | 115 076.00 |
EE Grand total (I to V) | 584 398.00 | 590 322.00 | | 584 398.00 |
EG Accrued income and payables due within one year | 115 076.00 | 217 401.00 | | 115 076.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 149.00 | |
FX Taxes, duties, and similar payments | | | 184.00 | |
GF Total Operating Expenses (II) | | | 2 333.00 | |
GG - OPERATING RESULT (I - II) | | | -2 333.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 935.00 | |
GP Total financial income (V) | | | 99 935.00 | |
GR Interest and similar expenses | | | 1 199.00 | |
GU Total financial expenses (VI) | | | 1 199.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 98 735.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 402.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 9.00 | 9.00 | | 9.00 |
HH Total exceptional expenses (VIII) | | 9.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -9.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 99 935.00 | 81 037.00 | | 99 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 533.00 | 6 266.00 | | 3 533.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 96 402.00 | 74 771.00 | | 96 402.00 |
| |
| 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 | 583 103.00 | | | 583 103.00 |
I3 DECREASES Total Financial Fixed Assets | | | 583 103.00 | |
I4 DECREASES Grand Total | | | 583 103.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 583 103.00 | | | 583 103.00 |
| |
| 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 | 1 956.00 | 1 956.00 | | 1 956.00 |
8K Other liabilities (including liabilities related to repo transactions) | 142.00 | 142.00 | | 142.00 |
VI Group and Associates | 112 977.00 | 112 977.00 | | 112 977.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 115 076.00 | 115 076.00 | | 115 076.00 |
