| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 29 049.00 | | 29 049.00 | 29 049.00 |
BJ TOTAL (I) | 40 748.00 | | 40 748.00 | 40 748.00 |
CF Cash and cash equivalents | 5 198.00 | | 5 198.00 | 5 198.00 |
CJ TOTAL (II) | 5 198.00 | | 5 198.00 | 5 198.00 |
CO Grand total (0 to V) | 45 946.00 | | 45 946.00 | 45 946.00 |
CU Other investments | 11 699.00 | | 11 699.00 | 11 699.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 198.00 | 13 198.00 | | 13 198.00 |
DD Legal reserve (1) | 1 320.00 | 1 320.00 | | 1 320.00 |
DG Other reserves | 5 321.00 | 2 483.00 | | 5 321.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 466.00 | 2 838.00 | | 466.00 |
DL TOTAL (I) | 20 305.00 | 19 838.00 | | 20 305.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 814.00 | 22 479.00 | | 23 814.00 |
DX Trade payables and related accounts | 702.00 | 690.00 | | 702.00 |
DY Tax and social security liabilities | 1 125.00 | 556.00 | | 1 125.00 |
EC TOTAL (IV) | 25 641.00 | 23 725.00 | | 25 641.00 |
EE Grand total (I to V) | 45 946.00 | 43 564.00 | | 45 946.00 |
EG Accrued income and payables due within one year | 25 641.00 | 23 725.00 | | 25 641.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FT Inventory change (goods) | | | 1.00 | |
FU Purchases of raw materials and other supplies | | | 1.00 | |
FW Other purchases and external expenses | | | 802.00 | |
FZ Social Security Contributions | | | 1.00 | |
GF Total Operating Expenses (II) | | | 802.00 | |
GG - OPERATING RESULT (I - II) | | | -802.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 937.00 | |
GP Total financial income (V) | | | 4 937.00 | |
GQ Financial allocations to depreciation and provisions | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 937.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 135.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 2 544.00 | | | 2 544.00 |
HH Total exceptional expenses (VIII) | 2 544.00 | | | 2 544.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 544.00 | | | -2 544.00 |
HK Income tax | 1 125.00 | 556.00 | | 1 125.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 937.00 | 4 129.00 | | 4 937.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 471.00 | 1 291.00 | | 4 471.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 466.00 | 2 838.00 | | 466.00 |
| |
| 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) | 23 814.00 | 23 814.00 | | 23 814.00 |
UL Receivables related to investments | 29 049.00 | 29 049.00 | | 29 049.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 125.00 | 1 125.00 | | 1 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 049.00 | 29 049.00 | | 29 049.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 641.00 | 25 641.00 | | 25 641.00 |
