| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | | |
CF Cash and cash equivalents | 525 136.00 | | 525 136.00 | 525 136.00 |
CJ TOTAL (II) | 525 136.00 | | 525 136.00 | 525 136.00 |
CO Grand total (0 to V) | 525 136.00 | | 525 136.00 | 525 136.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DB Share, merger, contribution premiums, etc. | 334 637.00 | | | 334 637.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 666.00 | 666.00 | | 666.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 146 133.00 | 992 340.00 | | 146 133.00 |
DL TOTAL (I) | 522 136.00 | 1 033 706.00 | | 522 136.00 |
EA Other liabilities | 3 000.00 | 17 785.00 | | 3 000.00 |
EC TOTAL (IV) | 3 000.00 | 17 785.00 | | 3 000.00 |
EE Grand total (I to V) | 525 136.00 | 1 051 491.00 | | 525 136.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 344.00 | |
GF Total Operating Expenses (II) | | | 4 344.00 | |
GG - OPERATING RESULT (I - II) | | | -4 344.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 477.00 | |
GP Total financial income (V) | | | 150 477.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150 477.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 146 133.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 15 866.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 150 477.00 | 1 009 729.00 | | 150 477.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 344.00 | 17 389.00 | | 4 344.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 146 133.00 | 992 340.00 | | 146 133.00 |
| |
| 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 | 37 000.00 | | | 37 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 37 000.00 | | |
I4 DECREASES Grand Total | | 37 000.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 000.00 | | | 37 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 3 000.00 | 3 000.00 | | 3 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 000.00 | 3 000.00 | | 3 000.00 |
