| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 27 397.00 | | 27 397.00 | 27 397.00 |
BJ TOTAL (I) | 180 397.00 | | 180 397.00 | 180 397.00 |
BZ Other receivables | 243.00 | | 243.00 | 243.00 |
CD Marketable securities | 30 000.00 | | 30 000.00 | 30 000.00 |
CF Cash and cash equivalents | 1 403.00 | | 1 403.00 | 1 403.00 |
CJ TOTAL (II) | 31 646.00 | | 31 646.00 | 31 646.00 |
CO Grand total (0 to V) | 212 043.00 | | 212 043.00 | 212 043.00 |
CP Shares due in less than one year | 27 397.00 | | | 27 397.00 |
CU Other investments | 153 000.00 | | 153 000.00 | 153 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 153 000.00 | | | 153 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 329.00 | | | 57 329.00 |
DL TOTAL (I) | 210 329.00 | | | 210 329.00 |
DV Miscellaneous Loans and Financial Debts (4) | 636.00 | | | 636.00 |
DX Trade payables and related accounts | 1 020.00 | | | 1 020.00 |
DY Tax and social security liabilities | 58.00 | | | 58.00 |
EC TOTAL (IV) | 1 714.00 | | | 1 714.00 |
EE Grand total (I to V) | 212 043.00 | | | 212 043.00 |
EG Accrued income and payables due within one year | 1 714.00 | | | 1 714.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 693.00 | |
GF Total Operating Expenses (II) | | | 3 693.00 | |
GG - OPERATING RESULT (I - II) | | | -3 693.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GK Income from other securities and fixed asset receivables | | | 1 080.00 | |
GP Total financial income (V) | | | 61 080.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 61 080.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 387.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 58.00 | | | 58.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 080.00 | | | 61 080.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 751.00 | | | 3 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 329.00 | | | 57 329.00 |
| |
| 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 | | | 213 837.00 | |
I3 DECREASES Total Financial Fixed Assets | | 33 440.00 | 180 397.00 | |
I4 DECREASES Grand Total | | 33 440.00 | 180 397.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 213 837.00 | |
