| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 86 574.00 | | 86 574.00 | 86 574.00 |
BJ TOTAL (I) | 116 675.00 | | 116 675.00 | 116 675.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 43 871.00 | | 43 871.00 | 43 871.00 |
CJ TOTAL (II) | 43 871.00 | | 43 871.00 | 43 871.00 |
CO Grand total (0 to V) | 160 547.00 | | 160 547.00 | 160 547.00 |
CU Other investments | 30 101.00 | | 30 101.00 | 30 101.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 848.00 | 30 848.00 | | 30 848.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 28 501.00 | | | 28 501.00 |
DH Retained earnings | | -709.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 145.00 | 30 710.00 | | 18 145.00 |
DL TOTAL (I) | 78 994.00 | 60 849.00 | | 78 994.00 |
DV Miscellaneous Loans and Financial Debts (4) | 79 443.00 | 79 443.00 | | 79 443.00 |
DX Trade payables and related accounts | 702.00 | 690.00 | | 702.00 |
DY Tax and social security liabilities | 1 407.00 | | | 1 407.00 |
EC TOTAL (IV) | 81 552.00 | 80 133.00 | | 81 552.00 |
EE Grand total (I to V) | 160 547.00 | 140 983.00 | | 160 547.00 |
EG Accrued income and payables due within one year | 79 443.00 | 80 133.00 | | 79 443.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 802.00 | |
GF Total Operating Expenses (II) | | | 802.00 | |
GG - OPERATING RESULT (I - II) | | | -802.00 | |
GK Income from other securities and fixed asset receivables | | | 25 612.00 | |
GP Total financial income (V) | | | 25 612.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 612.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 810.00 | |
| |
| 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 | 4 883.00 | 3 476.00 | | 4 883.00 |
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) | 7 467.00 | 4 417.00 | | 7 467.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 145.00 | 30 710.00 | | 18 145.00 |
| |
| 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 | 702.00 | 702.00 | | 702.00 |
8K Other liabilities (including liabilities related to repo transactions) | 79 443.00 | 79 443.00 | | 79 443.00 |
UL Receivables related to investments | 86 574.00 | | 86 574.00 | 86 574.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 407.00 | 1 407.00 | | 1 407.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 574.00 | | 86 574.00 | 86 574.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 552.00 | 81 552.00 | | 81 552.00 |
