| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 53 211.00 | | 53 211.00 | 53 211.00 |
BJ TOTAL (I) | 59 906.00 | | 59 906.00 | 59 906.00 |
CF Cash and cash equivalents | 2 152.00 | | 2 152.00 | 2 152.00 |
CJ TOTAL (II) | 2 152.00 | | 2 152.00 | 2 152.00 |
CO Grand total (0 to V) | 62 058.00 | | 62 058.00 | 62 058.00 |
CU Other investments | 6 695.00 | | 6 695.00 | 6 695.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DD Legal reserve (1) | 250.00 | 250.00 | | 250.00 |
DG Other reserves | 40 700.00 | 31 876.00 | | 40 700.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 503.00 | 8 823.00 | | 7 503.00 |
DL TOTAL (I) | 50 954.00 | 43 450.00 | | 50 954.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 103.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 8 886.00 | 4 356.00 | | 8 886.00 |
DY Tax and social security liabilities | 2 218.00 | 2 565.00 | | 2 218.00 |
EC TOTAL (IV) | 11 104.00 | 10 024.00 | | 11 104.00 |
EE Grand total (I to V) | 62 058.00 | 53 475.00 | | 62 058.00 |
EG Accrued income and payables due within one year | 11 104.00 | 10 024.00 | | 11 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 45.00 | |
GF Total Operating Expenses (II) | | | 45.00 | |
GG - OPERATING RESULT (I - II) | | | -45.00 | |
GH Attributed profit or transferred loss (III) | | | 9 790.00 | |
GR Interest and similar expenses | | | 23.00 | |
GU Total financial expenses (VI) | | | 23.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 721.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 218.00 | 2 565.00 | | 2 218.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 790.00 | 11 510.00 | | 9 790.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 286.00 | 2 686.00 | | 2 286.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 503.00 | 8 823.00 | | 7 503.00 |
| |
| 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 | 52 885.00 | | 7 020.00 | 52 885.00 |
I3 DECREASES Total Financial Fixed Assets | | | 59 906.00 | |
I4 DECREASES Grand Total | | | 59 906.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 52 885.00 | | 7 020.00 | 52 885.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 2 218.00 | 2 218.00 | | 2 218.00 |
UL Receivables related to investments | 53 211.00 | | 53 211.00 | 53 211.00 |
VI Group and Associates | 8 886.00 | 8 886.00 | | 8 886.00 |
VK Loans repaid during the year | 3 103.00 | | | 3 103.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 211.00 | | 53 211.00 | 53 211.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 104.00 | 11 104.00 | | 11 104.00 |
