| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 13 709.00 | | 13 709.00 | 13 709.00 |
BJ TOTAL (I) | 75 390.00 | | 75 390.00 | 75 390.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 5 509.00 | | 5 509.00 | 5 509.00 |
CJ TOTAL (II) | 5 509.00 | | 5 509.00 | 5 509.00 |
CO Grand total (0 to V) | 80 899.00 | | 80 899.00 | 80 899.00 |
CU Other investments | 61 681.00 | | 61 681.00 | 61 681.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 000.00 | 28 000.00 | | 28 000.00 |
DD Legal reserve (1) | 2 800.00 | 2 800.00 | | 2 800.00 |
DH Retained earnings | 45 554.00 | 70 443.00 | | 45 554.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 777.00 | 14 485.00 | | 1 777.00 |
DL TOTAL (I) | 78 131.00 | 115 729.00 | | 78 131.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46.00 | | | 46.00 |
DX Trade payables and related accounts | 1 380.00 | 1 320.00 | | 1 380.00 |
DY Tax and social security liabilities | 1 149.00 | | | 1 149.00 |
EA Other liabilities | 193.00 | 193.00 | | 193.00 |
EC TOTAL (IV) | 2 768.00 | 1 513.00 | | 2 768.00 |
EE Grand total (I to V) | 80 899.00 | 117 242.00 | | 80 899.00 |
EG Accrued income and payables due within one year | 2 768.00 | 1 513.00 | | 2 768.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 1 975.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 1 975.00 | |
GG - OPERATING RESULT (I - II) | | | -1 974.00 | |
GH Attributed profit or transferred loss (III) | | | 4 666.00 | |
GP Total financial income (V) | | | 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 234.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 926.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 149.00 | 269.00 | | 1 149.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 901.00 | 15 428.00 | | 4 901.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 124.00 | 943.00 | | 3 124.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 777.00 | 14 485.00 | | 1 777.00 |
| |
| 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 | 80 320.00 | | 4 900.00 | 80 320.00 |
I3 DECREASES Total Financial Fixed Assets | | 9 830.00 | 75 390.00 | |
I4 DECREASES Grand Total | | 9 830.00 | 75 390.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 80 320.00 | | 4 900.00 | 80 320.00 |
| |
| 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 |
8D Social Security and Other Social Organizations | 1 149.00 | 1 149.00 | | 1 149.00 |
8K Other liabilities (including liabilities related to repo transactions) | 193.00 | 193.00 | | 193.00 |
UL Receivables related to investments | 13 709.00 | | 13 709.00 | 13 709.00 |
VI Group and Associates | 46.00 | 46.00 | | 46.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 709.00 | | 13 709.00 | 13 709.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 768.00 | 2 768.00 | | 2 768.00 |
