| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 161 666.00 | | 161 666.00 | 161 666.00 |
BJ TOTAL (I) | 268 962.00 | | 268 962.00 | 268 962.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 74 205.00 | | 74 205.00 | 74 205.00 |
CJ TOTAL (II) | 74 205.00 | | 74 205.00 | 74 205.00 |
CO Grand total (0 to V) | 343 167.00 | | 343 167.00 | 343 167.00 |
CU Other investments | 107 295.00 | | 107 295.00 | 107 295.00 |
| |
| 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 | 20 687.00 | -2 358.00 | | 20 687.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 140.00 | 23 045.00 | | 16 140.00 |
DL TOTAL (I) | 45 212.00 | 29 072.00 | | 45 212.00 |
DV Miscellaneous Loans and Financial Debts (4) | 286 554.00 | 248 062.00 | | 286 554.00 |
DX Trade payables and related accounts | 1 380.00 | 1 470.00 | | 1 380.00 |
DY Tax and social security liabilities | 10 021.00 | | | 10 021.00 |
EA Other liabilities | | 32 000.00 | | |
EC TOTAL (IV) | 297 955.00 | 281 532.00 | | 297 955.00 |
EE Grand total (I to V) | 343 167.00 | 310 604.00 | | 343 167.00 |
EG Accrued income and payables due within one year | 297 955.00 | 281 532.00 | | 297 955.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 055.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 2 055.00 | |
GG - OPERATING RESULT (I - II) | | | -2 055.00 | |
GH Attributed profit or transferred loss (III) | | | 35 765.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 852.00 | |
GP Total financial income (V) | | | 852.00 | |
GR Interest and similar expenses | | | 3 036.00 | |
GU Total financial expenses (VI) | | | 3 036.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 183.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 387.00 | 5 366.00 | | 15 387.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 617.00 | 28 986.00 | | 36 617.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 477.00 | 5 941.00 | | 20 477.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 140.00 | 23 045.00 | | 16 140.00 |
| |
| 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 | 280 644.00 | | 36 617.00 | 280 644.00 |
I3 DECREASES Total Financial Fixed Assets | | 48 300.00 | 268 962.00 | |
I4 DECREASES Grand Total | | 48 300.00 | 268 962.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 280 644.00 | | 36 617.00 | 280 644.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 161 666.00 | 161 666.00 | | 161 666.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 161 666.00 | 161 666.00 | | 161 666.00 |
