| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 211 204.00 | | 1 211 204.00 | 1 211 204.00 |
BJ TOTAL (I) | 1 216 204.00 | | 1 216 204.00 | 1 216 204.00 |
CF Cash and cash equivalents | 15 172.00 | | 15 172.00 | 15 172.00 |
CJ TOTAL (II) | 15 172.00 | | 15 172.00 | 15 172.00 |
CO Grand total (0 to V) | 1 231 376.00 | | 1 231 376.00 | 1 231 376.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 971.00 | 13 971.00 | | 13 971.00 |
DB Share, merger, contribution premiums, etc. | 1 210 995.00 | 1 210 995.00 | | 1 210 995.00 |
DH Retained earnings | -12 380.00 | -4 493.00 | | -12 380.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 992.00 | -7 887.00 | | 15 992.00 |
DL TOTAL (I) | 1 228 578.00 | 1 212 586.00 | | 1 228 578.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5 196.00 | | |
DX Trade payables and related accounts | 2 160.00 | 2 160.00 | | 2 160.00 |
DY Tax and social security liabilities | 638.00 | | | 638.00 |
EC TOTAL (IV) | 2 798.00 | 7 356.00 | | 2 798.00 |
EE Grand total (I to V) | 1 231 376.00 | 1 219 942.00 | | 1 231 376.00 |
EG Accrued income and payables due within one year | 2 798.00 | 7 356.00 | | 2 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 003.00 | |
FX Taxes, duties, and similar payments | | | 571.00 | |
GF Total Operating Expenses (II) | | | 3 574.00 | |
GG - OPERATING RESULT (I - II) | | | -3 574.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 204.00 | |
GP Total financial income (V) | | | 20 204.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 20 204.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 630.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 638.00 | | | 638.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 204.00 | 3 699.00 | | 20 204.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 212.00 | 11 586.00 | | 4 212.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 992.00 | -7 887.00 | | 15 992.00 |
| |
| 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 | 1 208 699.00 | | 20 204.00 | 1 208 699.00 |
I3 DECREASES Total Financial Fixed Assets | | 12 699.00 | 1 216 204.00 | |
I4 DECREASES Grand Total | | 12 699.00 | 1 216 204.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 208 699.00 | | 20 204.00 | 1 208 699.00 |
| |
| 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 | 2 160.00 | 2 160.00 | | 2 160.00 |
8E Income Taxes | 638.00 | 638.00 | | 638.00 |
UL Receivables related to investments | 1 211 204.00 | 1 211 204.00 | | 1 211 204.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 211 204.00 | 1 211 264.00 | | 1 211 204.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 798.00 | 2 798.00 | | 2 798.00 |
