| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 25 957.00 | | 25 957.00 | 25 957.00 |
BD Other fixed assets | 2 036.00 | | 2 036.00 | 2 036.00 |
BH Other financial assets | 23.00 | | 23.00 | 23.00 |
BJ TOTAL (I) | 53 016.00 | | 53 016.00 | 53 016.00 |
BZ Other receivables | 20 400.00 | | 20 400.00 | 20 400.00 |
CF Cash and cash equivalents | 175 697.00 | | 175 697.00 | 175 697.00 |
CJ TOTAL (II) | 196 097.00 | | 196 097.00 | 196 097.00 |
CO Grand total (0 to V) | 249 112.00 | | 249 112.00 | 249 112.00 |
CU Other investments | 25 000.00 | | 25 000.00 | 25 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 825.00 | 57 823.00 | | 825.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 738.00 | 4 502.00 | | 103 738.00 |
DL TOTAL (I) | 214 563.00 | 172 325.00 | | 214 563.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 215.00 | 3 215.00 | | 3 215.00 |
DX Trade payables and related accounts | 3 551.00 | 3 647.00 | | 3 551.00 |
DY Tax and social security liabilities | 27 783.00 | 2 489.00 | | 27 783.00 |
EC TOTAL (IV) | 34 549.00 | 9 351.00 | | 34 549.00 |
EE Grand total (I to V) | 249 112.00 | 181 676.00 | | 249 112.00 |
EI Including equity loans | 3 215.00 | | | 3 215.00 |
| |
| 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 | | | 3 690.00 | |
FX Taxes, duties, and similar payments | | | 45.00 | |
GF Total Operating Expenses (II) | | | 3 734.00 | |
GG - OPERATING RESULT (I - II) | | | -3 733.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 725.00 | |
GL Other interest and similar income | | | 431.00 | |
GP Total financial income (V) | | | 20 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 155.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 422.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 140 099.00 | | | 140 099.00 |
HD Total exceptional income (VII) | 140 099.00 | | | 140 099.00 |
HF Exceptional expenses on capital transactions | 25 000.00 | | | 25 000.00 |
HH Total exceptional expenses (VIII) | 25 000.00 | | | 25 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 115 099.00 | | | 115 099.00 |
HK Income tax | 27 783.00 | 2 489.00 | | 27 783.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 255.00 | 11 388.00 | | 160 255.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 517.00 | 6 886.00 | | 56 517.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 738.00 | 4 502.00 | | 103 738.00 |
| |
| 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 | 104 248.00 | | 19 725.00 | 104 248.00 |
I3 DECREASES Total Financial Fixed Assets | | 70 957.00 | 53 016.00 | |
I4 DECREASES Grand Total | | 70 957.00 | 53 016.00 | |
IY DECREASES Total Tangible Fixed Assets | 248.00 | | | 248.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | | 1.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 104 248.00 | | 19 725.00 | 104 248.00 |
| |
| 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 | 3 551.00 | 3 551.00 | | 3 551.00 |
8E Income Taxes | 27 783.00 | 27 783.00 | | 27 783.00 |
UL Receivables related to investments | 25 957.00 | | 25 957.00 | 25 957.00 |
UT Other financial assets | 23.00 | | 23.00 | 23.00 |
VI Group and Associates | 3 215.00 | 3 215.00 | | 3 215.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 400.00 | 20 400.00 | | 20 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 380.00 | 20 400.00 | 25 980.00 | 46 380.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 549.00 | 34 549.00 | | 34 549.00 |
