| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 76 673.00 | | 76 673.00 | 76 673.00 |
BJ TOTAL (I) | 106 752.00 | | 106 752.00 | 106 752.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 17 607.00 | | 17 607.00 | 17 607.00 |
CJ TOTAL (II) | 17 607.00 | | 17 607.00 | 17 607.00 |
CO Grand total (0 to V) | 124 359.00 | | 124 359.00 | 124 359.00 |
CU Other investments | 30 079.00 | | 30 079.00 | 30 079.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 838.00 | 30 838.00 | | 30 838.00 |
DD Legal reserve (1) | 1 513.00 | | | 1 513.00 |
DG Other reserves | 26 728.00 | | | 26 728.00 |
DH Retained earnings | | -2 026.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 240.00 | 30 267.00 | | 17 240.00 |
DL TOTAL (I) | 76 319.00 | 59 079.00 | | 76 319.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 966.00 | 57 966.00 | | 45 966.00 |
DX Trade payables and related accounts | 702.00 | 690.00 | | 702.00 |
DY Tax and social security liabilities | 1 373.00 | | | 1 373.00 |
EC TOTAL (IV) | 48 041.00 | 58 656.00 | | 48 041.00 |
EE Grand total (I to V) | 124 359.00 | 117 735.00 | | 124 359.00 |
EG Accrued income and payables due within one year | 48 041.00 | 58 656.00 | | 48 041.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 870.00 | |
GF Total Operating Expenses (II) | | | 870.00 | |
GG - OPERATING RESULT (I - II) | | | -870.00 | |
GK Income from other securities and fixed asset receivables | | | 24 672.00 | |
GP Total financial income (V) | | | 24 672.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 672.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 803.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 10.00 | | |
HD Total exceptional income (VII) | | 10.00 | | |
HF Exceptional expenses on capital transactions | 1 782.00 | 214.00 | | 1 782.00 |
HH Total exceptional expenses (VIII) | 1 782.00 | 214.00 | | 1 782.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 782.00 | -204.00 | | -1 782.00 |
HK Income tax | 4 781.00 | 3 408.00 | | 4 781.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 672.00 | 34 621.00 | | 24 672.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 432.00 | 4 354.00 | | 7 432.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 240.00 | 30 267.00 | | 17 240.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 76 673.00 | 76 673.00 | | 76 673.00 |
UX Other trade receivables | | 8.00 | | |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 673.00 | 76 673.00 | | 76 673.00 |
