| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 18 202.00 | | 18 202.00 | 18 202.00 |
BJ TOTAL (I) | 461 502.00 | | 461 502.00 | 461 502.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 14 980.00 | | 14 980.00 | 14 980.00 |
CJ TOTAL (II) | 14 980.00 | | 14 980.00 | 14 980.00 |
CO Grand total (0 to V) | 476 482.00 | | 476 482.00 | 476 482.00 |
CP Shares due in less than one year | 18 202.00 | | | 18 202.00 |
CU Other investments | 443 301.00 | | 443 301.00 | 443 301.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 345 416.00 | 387 380.00 | | 345 416.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 016.00 | 65 187.00 | | 114 016.00 |
DL TOTAL (I) | 470 432.00 | 463 566.00 | | 470 432.00 |
DV Miscellaneous Loans and Financial Debts (4) | 910.00 | 702.00 | | 910.00 |
DX Trade payables and related accounts | 4 659.00 | 4 570.00 | | 4 659.00 |
DY Tax and social security liabilities | 481.00 | 13 710.00 | | 481.00 |
EC TOTAL (IV) | 6 050.00 | 18 982.00 | | 6 050.00 |
EE Grand total (I to V) | 476 482.00 | 482 548.00 | | 476 482.00 |
EG Accrued income and payables due within one year | | 18 982.00 | | |
EI Including equity loans | 910.00 | | | 910.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 226.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GF Total Operating Expenses (II) | | | 8 376.00 | |
GG - OPERATING RESULT (I - II) | | | -8 376.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 120 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 111 624.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 392.00 | -2 978.00 | | -2 392.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 000.00 | 70 000.00 | | 120 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 984.00 | 4 813.00 | | 5 984.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 114 016.00 | 65 187.00 | | 114 016.00 |
| |
| 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 | 461 502.00 | | | 461 502.00 |
I3 DECREASES Total Financial Fixed Assets | | | 461 502.00 | |
I4 DECREASES Grand Total | | | 461 502.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 461 502.00 | | | 461 502.00 |
| |
| 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 | 18 202.00 | 18 202.00 | | 18 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 202.00 | 18 202.00 | | 18 202.00 |
