| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | 171 411.00 | |
BJ TOTAL (I) | | | 282 811.00 | |
BZ Other receivables | | | | |
CF Cash and cash equivalents | | | 3 452.00 | |
CJ TOTAL (II) | | | 3 452.00 | |
CO Grand total (0 to V) | | | 286 263.00 | |
CS Evaluated investments - equity method | | | 111 400.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 000.00 | 110 000.00 | | 110 000.00 |
DD Legal reserve (1) | 11 000.00 | 2 034.00 | | 11 000.00 |
DG Other reserves | 84 891.00 | 26 647.00 | | 84 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 636.00 | 78 210.00 | | 78 636.00 |
DL TOTAL (I) | 284 527.00 | 216 892.00 | | 284 527.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 288.00 | 1 194.00 | | 1 288.00 |
DY Tax and social security liabilities | 448.00 | 25.00 | | 448.00 |
EC TOTAL (IV) | 1 736.00 | 1 219.00 | | 1 736.00 |
EE Grand total (I to V) | 286 263.00 | 218 110.00 | | 286 263.00 |
EG Accrued income and payables due within one year | 1 736.00 | 1 219.00 | | 1 736.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 800.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GF Total Operating Expenses (II) | | | 2 005.00 | |
GG - OPERATING RESULT (I - II) | | | -2 005.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 100.00 | |
GL Other interest and similar income | | | 989.00 | |
GP Total financial income (V) | | | 81 089.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 81 089.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 084.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 400.00 | | |
HD Total exceptional income (VII) | | 400.00 | | |
HF Exceptional expenses on capital transactions | | 400.00 | | |
HH Total exceptional expenses (VIII) | | 400.00 | | |
HK Income tax | 448.00 | 25.00 | | 448.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 089.00 | 80 400.00 | | 81 089.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 453.00 | 2 190.00 | | 2 453.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 636.00 | 78 210.00 | | 78 636.00 |