| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 23 143.00 | | 23 143.00 | 23 143.00 |
BJ TOTAL (I) | 35 327.00 | | 35 327.00 | 35 327.00 |
BZ Other receivables | 966.00 | | 966.00 | 966.00 |
CF Cash and cash equivalents | 69 012.00 | | 69 012.00 | 69 012.00 |
CJ TOTAL (II) | 69 978.00 | | 69 978.00 | 69 978.00 |
CO Grand total (0 to V) | 105 306.00 | | 105 306.00 | 105 306.00 |
CP Shares due in less than one year | 23 143.00 | | | 23 143.00 |
CU Other investments | 12 185.00 | | 12 185.00 | 12 185.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 725.00 | 76 725.00 | | 76 725.00 |
DD Legal reserve (1) | 7 673.00 | | | 7 673.00 |
DH Retained earnings | 2 289.00 | -27 186.00 | | 2 289.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 207.00 | 37 147.00 | | 17 207.00 |
DL TOTAL (I) | 103 893.00 | 86 686.00 | | 103 893.00 |
DV Miscellaneous Loans and Financial Debts (4) | 93.00 | 93.00 | | 93.00 |
DX Trade payables and related accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
EC TOTAL (IV) | 1 413.00 | 1 413.00 | | 1 413.00 |
EE Grand total (I to V) | 105 306.00 | 88 099.00 | | 105 306.00 |
EG Accrued income and payables due within one year | 1 413.00 | 1 413.00 | | 1 413.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 212.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 212.00 | |
GG - OPERATING RESULT (I - II) | | | -2 212.00 | |
GH Attributed profit or transferred loss (III) | | | 19 238.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 181.00 | |
GP Total financial income (V) | | | 181.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 181.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 207.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 2 245.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 419.00 | 41 518.00 | | 19 419.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 212.00 | 4 371.00 | | 2 212.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 207.00 | 37 147.00 | | 17 207.00 |
| |
| 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 | 15 909.00 | | 19 419.00 | 15 909.00 |
I3 DECREASES Total Financial Fixed Assets | | | 35 327.00 | |
I4 DECREASES Grand Total | | | 35 327.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 909.00 | | 19 419.00 | 15 909.00 |
| |
| 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 | 1 320.00 | 1 320.00 | | 1 320.00 |
8K Other liabilities (including liabilities related to repo transactions) | 93.00 | 93.00 | | 93.00 |
UL Receivables related to investments | 23 143.00 | 23 143.00 | | 23 143.00 |
UX Other trade receivables | 966.00 | 966.00 | | 966.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 109.00 | 24 109.00 | | 24 109.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 413.00 | 1 413.00 | | 1 413.00 |
