| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 22 567.00 | | 22 567.00 | 22 567.00 |
BJ TOTAL (I) | 28 336.00 | | 28 336.00 | 28 336.00 |
CF Cash and cash equivalents | 2 440.00 | | 2 440.00 | 2 440.00 |
CJ TOTAL (II) | 2 440.00 | | 2 440.00 | 2 440.00 |
CO Grand total (0 to V) | 30 776.00 | | 30 776.00 | 30 776.00 |
CU Other investments | 5 769.00 | | 5 769.00 | 5 769.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 520.00 | 6 520.00 | | 6 520.00 |
DD Legal reserve (1) | 348.00 | 233.00 | | 348.00 |
DG Other reserves | 3 213.00 | 1 030.00 | | 3 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22.00 | 2 298.00 | | -22.00 |
DL TOTAL (I) | 10 059.00 | 10 081.00 | | 10 059.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 086.00 | 18 796.00 | | 19 086.00 |
DX Trade payables and related accounts | 702.00 | 690.00 | | 702.00 |
DY Tax and social security liabilities | 928.00 | 309.00 | | 928.00 |
EC TOTAL (IV) | 20 716.00 | 19 795.00 | | 20 716.00 |
EE Grand total (I to V) | 30 776.00 | 29 876.00 | | 30 776.00 |
EG Accrued income and payables due within one year | 20 716.00 | 19 795.00 | | 20 716.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 803.00 | |
GF Total Operating Expenses (II) | | | 803.00 | |
GG - OPERATING RESULT (I - II) | | | -802.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 490.00 | |
GO Net income from sales of marketable securities | | | 3 343.00 | |
GP Total financial income (V) | | | 3 490.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 490.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 688.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 1 782.00 | | | 1 782.00 |
HH Total exceptional expenses (VIII) | 1 782.00 | | | 1 782.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 782.00 | | | -1 782.00 |
HK Income tax | 928.00 | 309.00 | | 928.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 491.00 | 3 343.00 | | 3 491.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 513.00 | 1 044.00 | | 3 513.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22.00 | 2 298.00 | | -22.00 |
| |
| 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) | 19 086.00 | 19 086.00 | | 19 086.00 |
UL Receivables related to investments | 22 567.00 | | 22 567.00 | 22 567.00 |
VQ Other Taxes, Duties, and Similar Debts | 928.00 | 928.00 | | 928.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 567.00 | | 22 567.00 | 22 567.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 716.00 | 20 716.00 | | 20 716.00 |
