| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 24 071.00 | | 24 071.00 | 24 071.00 |
BJ TOTAL (I) | 46 234.00 | | 46 234.00 | 46 234.00 |
BZ Other receivables | 865.00 | | 865.00 | 865.00 |
CF Cash and cash equivalents | 23 095.00 | | 23 095.00 | 23 095.00 |
CJ TOTAL (II) | 23 960.00 | | 23 960.00 | 23 960.00 |
CO Grand total (0 to V) | 70 195.00 | | 70 195.00 | 70 195.00 |
CP Shares due in less than one year | 24 071.00 | | | 24 071.00 |
CU Other investments | 22 163.00 | | 22 163.00 | 22 163.00 |
| |
| 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 | | 762.00 |
DH Retained earnings | 33 501.00 | 25 656.00 | | 33 501.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 239.00 | 7 844.00 | | 20 239.00 |
DL TOTAL (I) | 62 125.00 | 41 886.00 | | 62 125.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 750.00 | 23 650.00 | | 6 750.00 |
DX Trade payables and related accounts | 1 320.00 | 1 260.00 | | 1 320.00 |
EC TOTAL (IV) | 8 070.00 | 24 910.00 | | 8 070.00 |
EE Grand total (I to V) | 70 195.00 | 66 796.00 | | 70 195.00 |
EG Accrued income and payables due within one year | | 24 910.00 | | |
EI Including equity loans | 6 750.00 | | | 6 750.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 115.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -2 655.00 | |
GF Total Operating Expenses (II) | | | -464.00 | |
GG - OPERATING RESULT (I - II) | | | 464.00 | |
GH Attributed profit or transferred loss (III) | | | 23 288.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 417.00 | |
GP Total financial income (V) | | | 417.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 417.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 169.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 930.00 | 2 068.00 | | 3 930.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 705.00 | 8 561.00 | | 23 705.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 466.00 | 717.00 | | 3 466.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 239.00 | 7 844.00 | | 20 239.00 |
| |
| 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 | 47 569.00 | | 23 705.00 | 47 569.00 |
I3 DECREASES Total Financial Fixed Assets | | 25 040.00 | 46 234.00 | |
I4 DECREASES Grand Total | | 25 040.00 | 46 234.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 47 569.00 | | 23 705.00 | 47 569.00 |
| |
| 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 | 1 320.00 | 1 320.00 | | 1 320.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 750.00 | 6 750.00 | | 6 750.00 |
UL Receivables related to investments | 24 071.00 | 24 071.00 | | 24 071.00 |
VP Miscellaneous | 865.00 | 865.00 | | 865.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 936.00 | 24 936.00 | | 24 936.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 070.00 | 8 070.00 | | 8 070.00 |
