| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 79 548.00 | | 79 548.00 | 79 548.00 |
BJ TOTAL (I) | 109 639.00 | | 109 639.00 | 109 639.00 |
CF Cash and cash equivalents | 8 783.00 | | 8 783.00 | 8 783.00 |
CJ TOTAL (II) | 8 783.00 | | 8 783.00 | 8 783.00 |
CO Grand total (0 to V) | 118 422.00 | | 118 422.00 | 118 422.00 |
CU Other investments | 30 091.00 | | 30 091.00 | 30 091.00 |
| |
| 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) | 1 464.00 | | | 1 464.00 |
DG Other reserves | 27 812.00 | | | 27 812.00 |
DH Retained earnings | | -1 356.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 080.00 | 30 632.00 | | 18 080.00 |
DL TOTAL (I) | 78 194.00 | 60 114.00 | | 78 194.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 127.00 | 67 127.00 | | 38 127.00 |
DX Trade payables and related accounts | 702.00 | 690.00 | | 702.00 |
DY Tax and social security liabilities | 1 399.00 | 1 242.00 | | 1 399.00 |
EC TOTAL (IV) | 40 228.00 | 69 059.00 | | 40 228.00 |
EE Grand total (I to V) | 118 422.00 | 129 173.00 | | 118 422.00 |
EG Accrued income and payables due within one year | 40 228.00 | 69 059.00 | | 40 228.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 799.00 | |
GF Total Operating Expenses (II) | | | 799.00 | |
GG - OPERATING RESULT (I - II) | | | -799.00 | |
GK Income from other securities and fixed asset receivables | | | 25 612.00 | |
GP Total financial income (V) | | | 25 612.00 | |
GS Negative differences of foreign exchange | | | 1.00 | |
GT Net expenses on sales of marketable securities | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 612.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 813.00 | |
| |
| 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 | 4 951.00 | 3 554.00 | | 4 951.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 612.00 | 35 127.00 | | 25 612.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 532.00 | 4 495.00 | | 7 532.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 080.00 | 30 632.00 | | 18 080.00 |
| |
| 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 | 79 548.00 | 79 548.00 | | 79 548.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 548.00 | 79 548.00 | | 79 548.00 |
