| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 12 460.00 | | 12 460.00 | 12 460.00 |
BJ TOTAL (I) | 12 597.00 | | 12 597.00 | 12 597.00 |
CF Cash and cash equivalents | 29 316.00 | | 29 316.00 | 29 316.00 |
CJ TOTAL (II) | 29 316.00 | | 29 316.00 | 29 316.00 |
CO Grand total (0 to V) | 41 913.00 | | 41 913.00 | 41 913.00 |
CP Shares due in less than one year | 12 460.00 | | | 12 460.00 |
CU Other investments | 137.00 | | 137.00 | 137.00 |
| |
| 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 | 10 790.00 | 9 390.00 | | 10 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 260.00 | 1 400.00 | | 2 260.00 |
DL TOTAL (I) | 21 435.00 | 19 175.00 | | 21 435.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 650.00 | 18 647.00 | | 18 650.00 |
DX Trade payables and related accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
DY Tax and social security liabilities | | 363.00 | | |
EA Other liabilities | 508.00 | | | 508.00 |
EC TOTAL (IV) | 20 478.00 | 20 330.00 | | 20 478.00 |
EE Grand total (I to V) | 41 913.00 | 39 505.00 | | 41 913.00 |
EG Accrued income and payables due within one year | 20 478.00 | 20 330.00 | | 20 478.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 154.00 | |
FZ Social Security Contributions | | | 1 052.00 | |
GF Total Operating Expenses (II) | | | 3 206.00 | |
GG - OPERATING RESULT (I - II) | | | -3 206.00 | |
GH Attributed profit or transferred loss (III) | | | 5 328.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 138.00 | |
GP Total financial income (V) | | | 138.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 138.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 260.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 363.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 466.00 | 4 597.00 | | 5 466.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 206.00 | 3 197.00 | | 3 206.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 260.00 | 1 400.00 | | 2 260.00 |
| |
| 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 | 10 731.00 | | 5 466.00 | 10 731.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 600.00 | 12 597.00 | |
I4 DECREASES Grand Total | | 3 600.00 | 12 597.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 731.00 | | 5 466.00 | 10 731.00 |
| |
| 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) | 508.00 | 508.00 | | 508.00 |
UL Receivables related to investments | 12 460.00 | 12 460.00 | | 12 460.00 |
VI Group and Associates | 18 650.00 | 18 650.00 | | 18 650.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 460.00 | 12 460.00 | | 12 460.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 478.00 | 20 478.00 | | 20 478.00 |
