| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 50 276.00 | | 50 276.00 | 50 276.00 |
BJ TOTAL (I) | 167 456.00 | | 167 456.00 | 167 456.00 |
CF Cash and cash equivalents | 13 700.00 | | 13 700.00 | 13 700.00 |
CJ TOTAL (II) | 13 700.00 | | 13 700.00 | 13 700.00 |
CO Grand total (0 to V) | 181 156.00 | | 181 156.00 | 181 156.00 |
CP Shares due in less than one year | 50 276.00 | | | 50 276.00 |
CU Other investments | 117 180.00 | | 117 180.00 | 117 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 117 380.00 | 117 380.00 | | 117 380.00 |
DD Legal reserve (1) | 11 738.00 | 10 043.00 | | 11 738.00 |
DG Other reserves | 33 876.00 | | | 33 876.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 562.00 | 35 571.00 | | 17 562.00 |
DL TOTAL (I) | 180 556.00 | 162 994.00 | | 180 556.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 060.00 | | |
DX Trade payables and related accounts | 600.00 | 240.00 | | 600.00 |
DY Tax and social security liabilities | | 405.00 | | |
EC TOTAL (IV) | 600.00 | 2 705.00 | | 600.00 |
EE Grand total (I to V) | 181 156.00 | 165 699.00 | | 181 156.00 |
EG Accrued income and payables due within one year | 600.00 | 2 705.00 | | 600.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 203.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 203.00 | |
GG - OPERATING RESULT (I - II) | | | -2 203.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 708.00 | |
GK Income from other securities and fixed asset receivables | | | 102.00 | |
GP Total financial income (V) | | | 19 810.00 | |
GR Interest and similar expenses | | | 45.00 | |
GU Total financial expenses (VI) | | | 45.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 765.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 562.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -7 259.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 810.00 | 30 098.00 | | 19 810.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 248.00 | -5 474.00 | | 2 248.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 562.00 | 35 571.00 | | 17 562.00 |
| |
| 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 | 130 052.00 | | 57 113.00 | 130 052.00 |
I3 DECREASES Total Financial Fixed Assets | | 19 708.00 | 167 456.00 | |
I4 DECREASES Grand Total | | 19 708.00 | 167 456.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 130 052.00 | | 57 113.00 | 130 052.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
UL Receivables related to investments | 50 276.00 | 50 276.00 | | 50 276.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 276.00 | 50 276.00 | | 50 276.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 600.00 | 600.00 | | 600.00 |
