| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 704 900.00 | | 1 704 900.00 | 1 704 900.00 |
BZ Other receivables | 1 030 060.00 | | 1 030 060.00 | 1 030 060.00 |
CF Cash and cash equivalents | 370.00 | | 370.00 | 370.00 |
CH Prepaid expenses | 331.00 | | 331.00 | 331.00 |
CJ TOTAL (II) | 1 030 761.00 | | 1 030 761.00 | 1 030 761.00 |
CO Grand total (0 to V) | 2 735 661.00 | | 2 735 661.00 | 2 735 661.00 |
CU Other investments | 1 704 900.00 | | 1 704 900.00 | 1 704 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 700 000.00 | | | 1 700 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 034 796.00 | | | 1 034 796.00 |
DL TOTAL (I) | 2 734 796.00 | | | 2 734 796.00 |
DX Trade payables and related accounts | 840.00 | | | 840.00 |
DY Tax and social security liabilities | 25.00 | | | 25.00 |
EC TOTAL (IV) | 865.00 | | | 865.00 |
EE Grand total (I to V) | 2 735 661.00 | | | 2 735 661.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 139.00 | |
GF Total Operating Expenses (II) | | | 2 139.00 | |
GG - OPERATING RESULT (I - II) | | | -2 139.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 035 000.00 | |
GL Other interest and similar income | | | 1 960.00 | |
GP Total financial income (V) | | | 1 036 960.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 036 960.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 034 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 25.00 | | | 25.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 036 960.00 | | | 1 036 960.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 164.00 | | | 2 164.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 034 796.00 | | | 1 034 796.00 |
| |
| 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 | | | 1 704 900.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 704 900.00 | |
I4 DECREASES Grand Total | | | 1 704 900.00 | |
IY DECREASES Total Tangible Fixed Assets | 80.00 | | | 80.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 704 900.00 | |
| |
| 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 | 840.00 | 840.00 | | 840.00 |
8E Income Taxes | 25.00 | 25.00 | | 25.00 |
VC Group and associates | 1 030 060.00 | | | 1 030 060.00 |
VS Prepaid expenses | 331.00 | | | 331.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 030 390.00 | 1 030 390.00 | | 1 030 390.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 865.00 | 865.00 | | 865.00 |
