| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 75 000.00 | | 75 000.00 | 75 000.00 |
BB Receivables related to investments | 380 113.00 | | 380 113.00 | 380 113.00 |
BJ TOTAL (I) | 455 863.00 | | 455 863.00 | 455 863.00 |
CO Grand total (0 to V) | 455 863.00 | | 455 863.00 | 455 863.00 |
CU Other investments | 750.00 | | 750.00 | 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 337 331.00 | 330 718.00 | | 337 331.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 627.00 | 6 613.00 | | 6 627.00 |
DL TOTAL (I) | 453 958.00 | 447 331.00 | | 453 958.00 |
DV Miscellaneous Loans and Financial Debts (4) | 490.00 | 311.00 | | 490.00 |
DX Trade payables and related accounts | | 93.00 | | |
DY Tax and social security liabilities | 1 415.00 | 674.00 | | 1 415.00 |
EC TOTAL (IV) | 1 905.00 | 1 078.00 | | 1 905.00 |
EE Grand total (I to V) | 455 863.00 | 448 409.00 | | 455 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 85.00 | |
GF Total Operating Expenses (II) | | | 85.00 | |
GG - OPERATING RESULT (I - II) | | | -85.00 | |
GL Other interest and similar income | | | 7 453.00 | |
GP Total financial income (V) | | | 7 453.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 453.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 368.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 741.00 | 674.00 | | 741.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 453.00 | 7 287.00 | | 7 453.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 826.00 | 674.00 | | 826.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 627.00 | 6 613.00 | | 6 627.00 |
| |
| 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 | 373 409.00 | | 7 453.00 | 373 409.00 |
I3 DECREASES Total Financial Fixed Assets | | | 380 863.00 | |
I4 DECREASES Grand Total | | | 380 863.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 373 409.00 | | 7 453.00 | 373 409.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 1 415.00 | 1 415.00 | | 1 415.00 |
UL Receivables related to investments | 380 113.00 | | | 380 113.00 |
VI Group and Associates | 490.00 | 490.00 | | 490.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 380 113.00 | | 380 113.00 | 380 113.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 905.00 | 1 905.00 | | 1 905.00 |
