| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 16 533.00 | | 16 533.00 | 16 533.00 |
BJ TOTAL (I) | 36 253.00 | | 36 253.00 | 36 253.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 14 722.00 | | 14 722.00 | 14 722.00 |
CJ TOTAL (II) | 14 722.00 | | 14 722.00 | 14 722.00 |
CO Grand total (0 to V) | 50 975.00 | | 50 975.00 | 50 975.00 |
CP Shares due in less than one year | 16 533.00 | | | 16 533.00 |
CU Other investments | 19 720.00 | | 19 720.00 | 19 720.00 |
| |
| 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 |
DH Retained earnings | -18 143.00 | -30 865.00 | | -18 143.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 441.00 | 12 722.00 | | 12 441.00 |
DL TOTAL (I) | 1 920.00 | -10 521.00 | | 1 920.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 114.00 | 59 322.00 | | 44 114.00 |
DX Trade payables and related accounts | 1 380.00 | 1 380.00 | | 1 380.00 |
DY Tax and social security liabilities | 3 561.00 | | | 3 561.00 |
EC TOTAL (IV) | 49 055.00 | 60 702.00 | | 49 055.00 |
EE Grand total (I to V) | 50 975.00 | 50 181.00 | | 50 975.00 |
EG Accrued income and payables due within one year | 49 055.00 | 60 702.00 | | 49 055.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 195.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 2 195.00 | |
GG - OPERATING RESULT (I - II) | | | -2 195.00 | |
GH Attributed profit or transferred loss (III) | | | 17 957.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 240.00 | |
GP Total financial income (V) | | | 240.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 002.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 561.00 | 1 581.00 | | 3 561.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 197.00 | 15 095.00 | | 18 197.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 756.00 | 2 373.00 | | 5 756.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 441.00 | 12 722.00 | | 12 441.00 |
| |
| 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 | 38 178.00 | | 18 198.00 | 38 178.00 |
I3 DECREASES Total Financial Fixed Assets | | 20 122.00 | 36 253.00 | |
I4 DECREASES Grand Total | | 20 122.00 | 36 253.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 38 178.00 | | 18 197.00 | 38 178.00 |
| |
| 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 | 3 561.00 | 3 561.00 | | 3 561.00 |
UL Receivables related to investments | 16 533.00 | 16 533.00 | | 16 533.00 |
VI Group and Associates | 44 114.00 | 44 114.00 | | 44 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 533.00 | 16 533.00 | | 16 533.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 055.00 | 49 055.00 | | 49 055.00 |
