| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 22 294.00 | | 22 294.00 | 22 294.00 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 131 446.00 | | 131 446.00 | 131 446.00 |
CD Marketable securities | 225.00 | | 225.00 | 225.00 |
CF Cash and cash equivalents | 809.00 | | 809.00 | 809.00 |
CJ TOTAL (II) | 1 034.00 | | 1 034.00 | 1 034.00 |
CO Grand total (0 to V) | 132 480.00 | | 132 480.00 | 132 480.00 |
CU Other investments | 108 999.00 | | 108 999.00 | 108 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 109 000.00 | | | 109 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 438.00 | | | 23 438.00 |
DL TOTAL (I) | 132 438.00 | | | 132 438.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42.00 | | | 42.00 |
EC TOTAL (IV) | 42.00 | | | 42.00 |
EE Grand total (I to V) | 132 480.00 | | | 132 480.00 |
EI Including equity loans | 42.00 | | | 42.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 787.00 | |
GF Total Operating Expenses (II) | | | 6 787.00 | |
GG - OPERATING RESULT (I - II) | | | -6 787.00 | |
GP Total financial income (V) | | | 30 225.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 225.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 438.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 225.00 | | | 30 225.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 787.00 | | | 6 787.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 438.00 | | | 23 438.00 |
| |
| 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 | | | 142 152.00 | |
I3 DECREASES Total Financial Fixed Assets | | 10 706.00 | 131 446.00 | |
I4 DECREASES Grand Total | | 10 706.00 | 131 446.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 142 152.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 22 294.00 | 22 294.00 | | 22 294.00 |
VI Group and Associates | 42.00 | 42.00 | | 42.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 294.00 | 22 294.00 | | 22 294.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42.00 | 42.00 | | 42.00 |
