| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 21 148.00 | | 21 148.00 | 21 148.00 |
BJ TOTAL (I) | 21 727.00 | | 21 727.00 | 21 727.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 14 909.00 | | 14 909.00 | 14 909.00 |
CJ TOTAL (II) | 14 909.00 | | 14 909.00 | 14 909.00 |
CO Grand total (0 to V) | 36 636.00 | | 36 636.00 | 36 636.00 |
CU Other investments | 579.00 | | 579.00 | 579.00 |
| |
| 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 | 15 982.00 | 19 004.00 | | 15 982.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 313.00 | -1 252.00 | | 10 313.00 |
DL TOTAL (I) | 34 680.00 | 26 137.00 | | 34 680.00 |
DV Miscellaneous Loans and Financial Debts (4) | 365.00 | 265.00 | | 365.00 |
DX Trade payables and related accounts | 1 380.00 | 1 260.00 | | 1 380.00 |
DY Tax and social security liabilities | 211.00 | | | 211.00 |
EC TOTAL (IV) | 1 956.00 | 1 525.00 | | 1 956.00 |
EE Grand total (I to V) | 36 636.00 | 27 662.00 | | 36 636.00 |
EG Accrued income and payables due within one year | | 1 525.00 | | |
EI Including equity loans | 365.00 | | | 365.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 2 150.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -1 779.00 | |
GF Total Operating Expenses (II) | | | 447.00 | |
GG - OPERATING RESULT (I - II) | | | -445.00 | |
GH Attributed profit or transferred loss (III) | | | 12 350.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 398.00 | |
GP Total financial income (V) | | | 398.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 398.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 303.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 990.00 | 1 770.00 | | 1 990.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 750.00 | 414.00 | | 12 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 437.00 | 1 666.00 | | 2 437.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 313.00 | -1 252.00 | | 10 313.00 |
| |
| 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 | 24 179.00 | | 12 748.00 | 24 179.00 |
I3 DECREASES Total Financial Fixed Assets | | 15 200.00 | 21 727.00 | |
I4 DECREASES Grand Total | | 15 200.00 | 21 727.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 179.00 | | 12 748.00 | 24 179.00 |
| |
| 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) | 365.00 | 365.00 | | 365.00 |
UL Receivables related to investments | 21 148.00 | | 21 148.00 | 21 148.00 |
VQ Other Taxes, Duties, and Similar Debts | 211.00 | 211.00 | | 211.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 148.00 | | 21 148.00 | 21 148.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 956.00 | 1 956.00 | | 1 956.00 |
