| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 255.00 | 9 255.00 | | 9 255.00 |
BJ TOTAL (I) | 118 535.00 | 9 255.00 | 109 280.00 | 118 535.00 |
BZ Other receivables | 44 935.00 | | 44 935.00 | 44 935.00 |
CF Cash and cash equivalents | 140 311.00 | | 140 311.00 | 140 311.00 |
CJ TOTAL (II) | 185 246.00 | | 185 246.00 | 185 246.00 |
CO Grand total (0 to V) | 303 781.00 | 9 255.00 | 294 526.00 | 303 781.00 |
CS Evaluated investments - equity method | 109 280.00 | | 109 280.00 | 109 280.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 224 646.00 | 202 395.00 | | 224 646.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 886.00 | 22 251.00 | | 29 886.00 |
DL TOTAL (I) | 255 632.00 | 225 746.00 | | 255 632.00 |
DU Loans and Debts from Credit Institutions (3) | 50.00 | 47.00 | | 50.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 503.00 | 36 003.00 | | 36 503.00 |
DX Trade payables and related accounts | 2 121.00 | 1 381.00 | | 2 121.00 |
DY Tax and social security liabilities | 220.00 | 220.00 | | 220.00 |
EC TOTAL (IV) | 38 894.00 | 37 651.00 | | 38 894.00 |
EE Grand total (I to V) | 294 526.00 | 263 396.00 | | 294 526.00 |
EG Accrued income and payables due within one year | 38 894.00 | 37 651.00 | | 38 894.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 329.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 4 549.00 | |
GG - OPERATING RESULT (I - II) | | | -4 549.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GP Total financial income (V) | | | 34 435.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 435.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 886.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 500.00 | | | 500.00 |
HD Total exceptional income (VII) | 500.00 | | | 500.00 |
HF Exceptional expenses on capital transactions | 500.00 | | | 500.00 |
HH Total exceptional expenses (VIII) | 500.00 | | | 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 935.00 | 28 100.00 | | 34 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 049.00 | 5 849.00 | | 5 049.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 886.00 | 22 251.00 | | 29 886.00 |
| |
| 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 | 118 535.00 | | 500.00 | 118 535.00 |
I3 DECREASES Total Financial Fixed Assets | | 500.00 | 109 280.00 | |
I4 DECREASES Grand Total | | 500.00 | 118 535.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 255.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 255.00 | | | 9 255.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 109 280.00 | | 500.00 | 109 280.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 255.00 | | | 9 255.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 255.00 | | | 9 255.00 |
| |
| 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 | 2 121.00 | 2 121.00 | | 2 121.00 |
VC Group and associates | 34 435.00 | 34 435.00 | | 34 435.00 |
VH Loans with a maturity of more than one year at origin | 50.00 | 50.00 | | 50.00 |
VI Group and Associates | 36 503.00 | 36 503.00 | | 36 503.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 500.00 | 10 500.00 | | 10 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 935.00 | 44 935.00 | | 44 935.00 |
VW VAT | 220.00 | 220.00 | | 220.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 894.00 | 38 894.00 | | 38 894.00 |
