| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 73 433.00 | | 73 433.00 | 73 433.00 |
BJ TOTAL (I) | 79 246.00 | | 79 246.00 | 79 246.00 |
CF Cash and cash equivalents | 3 538.00 | | 3 538.00 | 3 538.00 |
CJ TOTAL (II) | 3 538.00 | | 3 538.00 | 3 538.00 |
CO Grand total (0 to V) | 82 783.00 | | 82 783.00 | 82 783.00 |
CU Other investments | 5 813.00 | | 5 813.00 | 5 813.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 550.00 | 6 550.00 | | 6 550.00 |
DD Legal reserve (1) | 655.00 | 655.00 | | 655.00 |
DG Other reserves | 8 783.00 | 7 073.00 | | 8 783.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 783.00 | 1 710.00 | | 4 783.00 |
DL TOTAL (I) | 20 771.00 | 15 988.00 | | 20 771.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 544.00 | 62 784.00 | | 60 544.00 |
DX Trade payables and related accounts | 702.00 | 702.00 | | 702.00 |
DY Tax and social security liabilities | 766.00 | 575.00 | | 766.00 |
EC TOTAL (IV) | 62 012.00 | 64 061.00 | | 62 012.00 |
EE Grand total (I to V) | 82 783.00 | 80 049.00 | | 82 783.00 |
EG Accrued income and payables due within one year | 62 012.00 | 64 061.00 | | 62 012.00 |
EI Including equity loans | 60 544.00 | | | 60 544.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 769.00 | |
GF Total Operating Expenses (II) | | | 769.00 | |
GG - OPERATING RESULT (I - II) | | | -769.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 318.00 | |
GP Total financial income (V) | | | 6 318.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 318.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 549.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 1 782.00 | | |
HH Total exceptional expenses (VIII) | | 1 782.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 782.00 | | |
HK Income tax | 766.00 | 575.00 | | 766.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 318.00 | 4 937.00 | | 6 318.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 535.00 | 3 227.00 | | 1 535.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 783.00 | 1 710.00 | | 4 783.00 |
| |
| 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 | 702.00 | 702.00 | | 702.00 |
8D Social Security and Other Social Organizations | 766.00 | 766.00 | | 766.00 |
8K Other liabilities (including liabilities related to repo transactions) | 60 544.00 | 60 544.00 | | 60 544.00 |
UL Receivables related to investments | 73 433.00 | 73 433.00 | | 73 433.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 433.00 | 73 433.00 | | 73 433.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 012.00 | 62 012.00 | | 62 012.00 |
