| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 26 101.00 | | 26 101.00 | 26 101.00 |
BJ TOTAL (I) | 36 463.00 | | 36 463.00 | 36 463.00 |
CF Cash and cash equivalents | 12 423.00 | | 12 423.00 | 12 423.00 |
CJ TOTAL (II) | 12 423.00 | | 12 423.00 | 12 423.00 |
CO Grand total (0 to V) | 48 886.00 | | 48 886.00 | 48 886.00 |
CU Other investments | 10 363.00 | | 10 363.00 | 10 363.00 |
| |
| 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 | 8 542.00 | 30 904.00 | | 8 542.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 849.00 | 14 537.00 | | 15 849.00 |
DL TOTAL (I) | 32 776.00 | 53 826.00 | | 32 776.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 377.00 | | |
DX Trade payables and related accounts | 1 380.00 | 1 320.00 | | 1 380.00 |
DY Tax and social security liabilities | 2 479.00 | 406.00 | | 2 479.00 |
DZ Fixed asset liabilities and related accounts | 12 205.00 | 12 205.00 | | 12 205.00 |
EA Other liabilities | 46.00 | | | 46.00 |
EC TOTAL (IV) | 16 110.00 | 14 308.00 | | 16 110.00 |
EE Grand total (I to V) | 48 886.00 | 68 134.00 | | 48 886.00 |
EG Accrued income and payables due within one year | 16 110.00 | 14 308.00 | | 16 110.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 340.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 2 340.00 | |
GG - OPERATING RESULT (I - II) | | | -2 340.00 | |
GH Attributed profit or transferred loss (III) | | | 20 247.00 | |
GP Total financial income (V) | | | 421.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 328.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 479.00 | 2 794.00 | | 2 479.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 668.00 | 17 109.00 | | 20 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 819.00 | 2 572.00 | | 4 819.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 849.00 | 14 537.00 | | 15 849.00 |
| |
| 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 | 38 745.00 | | 20 668.00 | 38 745.00 |
I3 DECREASES Total Financial Fixed Assets | | 22 950.00 | 36 463.00 | |
I4 DECREASES Grand Total | | 22 950.00 | 36 463.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 38 745.00 | | 20 668.00 | 38 745.00 |
| |
| 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 | 2 479.00 | 2 479.00 | | 2 479.00 |
8J Fixed Asset Liabilities and Related Accounts | 12 205.00 | 12 205.00 | | 12 205.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46.00 | 46.00 | | 46.00 |
UL Receivables related to investments | 26 101.00 | | 26 101.00 | 26 101.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 101.00 | | 26 101.00 | 26 101.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 110.00 | 16 110.00 | | 16 110.00 |
