| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 206.00 | | 206.00 | 206.00 |
BJ TOTAL (I) | 194 169.00 | | 194 169.00 | 194 169.00 |
CF Cash and cash equivalents | 7 444.00 | | 7 444.00 | 7 444.00 |
CH Prepaid expenses | 425.00 | | 425.00 | 425.00 |
CJ TOTAL (II) | 7 869.00 | | 7 869.00 | 7 869.00 |
CO Grand total (0 to V) | 202 038.00 | | 202 038.00 | 202 038.00 |
CU Other investments | 193 963.00 | | 193 963.00 | 193 963.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 142 729.00 | | | 142 729.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 022.00 | | | 38 022.00 |
DL TOTAL (I) | 189 135.00 | | | 189 135.00 |
DY Tax and social security liabilities | 7 903.00 | | | 7 903.00 |
EA Other liabilities | 5 000.00 | | | 5 000.00 |
EC TOTAL (IV) | 12 903.00 | | | 12 903.00 |
EE Grand total (I to V) | 202 038.00 | | | 202 038.00 |
EG Accrued income and payables due within one year | 12 903.00 | | | 12 903.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 020.00 | |
FX Taxes, duties, and similar payments | | | 128.00 | |
GF Total Operating Expenses (II) | | | 1 148.00 | |
GG - OPERATING RESULT (I - II) | | | -1 148.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 47 073.00 | |
GP Total financial income (V) | | | 47 073.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 073.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 903.00 | | | 7 903.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 073.00 | | | 47 073.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 051.00 | | | 9 051.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 022.00 | | | 38 022.00 |
| |
| 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 | 149 643.00 | | 44 526.00 | 149 643.00 |
I3 DECREASES Total Financial Fixed Assets | | | 194 169.00 | |
I4 DECREASES Grand Total | | | 194 169.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 149 643.00 | | 44 526.00 | 149 643.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 7 903.00 | 7 903.00 | | 7 903.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 000.00 | 5 000.00 | | 5 000.00 |
VS Prepaid expenses | 425.00 | | | 425.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 631.00 | 425.00 | 206.00 | 631.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 903.00 | 12 903.00 | | 12 903.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
XQ Rental, rental and co-ownership charges | 1 020.00 | | | 1 020.00 |
YW Business tax | 128.00 | | | 128.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 128.00 | | | 128.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 020.00 | | | 1 020.00 |
