| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 24 016.00 | | 24 016.00 | 24 016.00 |
BJ TOTAL (I) | 24 428.00 | | 24 428.00 | 24 428.00 |
BZ Other receivables | 7 882.00 | | 7 882.00 | 7 882.00 |
CF Cash and cash equivalents | 21 639.00 | | 21 639.00 | 21 639.00 |
CJ TOTAL (II) | 29 521.00 | | 29 521.00 | 29 521.00 |
CO Grand total (0 to V) | 53 949.00 | | 53 949.00 | 53 949.00 |
CU Other investments | 412.00 | | 412.00 | 412.00 |
| |
| 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 | 20.00 | | | 20.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 147.00 | 40 355.00 | | 43 147.00 |
DL TOTAL (I) | 51 552.00 | 48 740.00 | | 51 552.00 |
DV Miscellaneous Loans and Financial Debts (4) | 381.00 | 381.00 | | 381.00 |
DX Trade payables and related accounts | 2 016.00 | 2 016.00 | | 2 016.00 |
DY Tax and social security liabilities | | 2 207.00 | | |
EC TOTAL (IV) | 2 397.00 | 4 604.00 | | 2 397.00 |
EE Grand total (I to V) | 53 949.00 | 53 344.00 | | 53 949.00 |
EG Accrued income and payables due within one year | 2 397.00 | 4 604.00 | | 2 397.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 728.00 | |
GF Total Operating Expenses (II) | | | 2 728.00 | |
GG - OPERATING RESULT (I - II) | | | -2 728.00 | |
GH Attributed profit or transferred loss (III) | | | 46 683.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 148.00 | |
GP Total financial income (V) | | | 148.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 956.00 | 11 783.00 | | 956.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 831.00 | 54 621.00 | | 46 831.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 684.00 | 14 266.00 | | 3 684.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 147.00 | 40 355.00 | | 43 147.00 |
| |
| 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 | 412.00 | | 46 831.00 | 412.00 |
I3 DECREASES Total Financial Fixed Assets | | 22 815.00 | 24 428.00 | |
I4 DECREASES Grand Total | | 22 815.00 | 24 428.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 412.00 | | 46 831.00 | 412.00 |
| |
| 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 | 2 016.00 | 2 016.00 | | 2 016.00 |
UL Receivables related to investments | 24 016.00 | | 24 016.00 | 24 016.00 |
VI Group and Associates | 381.00 | 381.00 | | 381.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 882.00 | 7 882.00 | | 7 882.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 898.00 | 7 882.00 | 24 016.00 | 31 898.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 397.00 | 2 397.00 | | 2 397.00 |
