| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 9 945.00 | | 9 945.00 | 9 945.00 |
BJ TOTAL (I) | 10 204.00 | | 10 204.00 | 10 204.00 |
BZ Other receivables | 666.00 | | 666.00 | 666.00 |
CD Marketable securities | 27 271.00 | | 27 271.00 | 27 271.00 |
CF Cash and cash equivalents | 80 879.00 | | 80 879.00 | 80 879.00 |
CJ TOTAL (II) | 108 816.00 | | 108 816.00 | 108 816.00 |
CO Grand total (0 to V) | 119 019.00 | | 119 019.00 | 119 019.00 |
CP Shares due in less than one year | 9 945.00 | | | 9 945.00 |
CU Other investments | 259.00 | | 259.00 | 259.00 |
| |
| 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 | 4 995.00 | 5 984.00 | | 4 995.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 293.00 | -988.00 | | 3 293.00 |
DL TOTAL (I) | 16 674.00 | 13 380.00 | | 16 674.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 966.00 | 100 911.00 | | 100 966.00 |
DX Trade payables and related accounts | 1 380.00 | 1 260.00 | | 1 380.00 |
EC TOTAL (IV) | 102 346.00 | 102 171.00 | | 102 346.00 |
EE Grand total (I to V) | 119 019.00 | 115 551.00 | | 119 019.00 |
EG Accrued income and payables due within one year | | 102 171.00 | | |
EI Including equity loans | 100 966.00 | | | 100 966.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 150.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -1 122.00 | |
GF Total Operating Expenses (II) | | | 1 104.00 | |
GG - OPERATING RESULT (I - II) | | | -1 104.00 | |
GH Attributed profit or transferred loss (III) | | | 4 740.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | 113.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 113.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 749.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 456.00 | 415.00 | | 456.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 853.00 | 158.00 | | 4 853.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 560.00 | 1 146.00 | | 1 560.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 293.00 | -988.00 | | 3 293.00 |
| |
| 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 | 6 841.00 | | 4 853.00 | 6 841.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 490.00 | 10 204.00 | |
I4 DECREASES Grand Total | | 1 490.00 | 10 204.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 841.00 | | 4 853.00 | 6 841.00 |
| |
| 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 | 1 380.00 | 1 380.00 | | 1 380.00 |
8K Other liabilities (including liabilities related to repo transactions) | 100 966.00 | 100 966.00 | | 100 966.00 |
UL Receivables related to investments | 9 945.00 | 9 945.00 | | 9 945.00 |
VP Miscellaneous | 666.00 | 666.00 | | 666.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 611.00 | 10 611.00 | | 10 611.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 346.00 | 102 346.00 | | 102 346.00 |
