| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 130 000.00 | | 130 000.00 | 130 000.00 |
BJ TOTAL (I) | 563 119.00 | | 563 119.00 | 563 119.00 |
CF Cash and cash equivalents | 371.00 | | 371.00 | 371.00 |
CJ TOTAL (II) | 371.00 | | 371.00 | 371.00 |
CO Grand total (0 to V) | 563 490.00 | | 563 490.00 | 563 490.00 |
CU Other investments | 433 119.00 | | 433 119.00 | 433 119.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 434 120.00 | | | 434 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 125 995.00 | | | 125 995.00 |
DL TOTAL (I) | 560 115.00 | | | 560 115.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 971.00 | | | 1 971.00 |
DX Trade payables and related accounts | 630.00 | | | 630.00 |
DY Tax and social security liabilities | 774.00 | | | 774.00 |
EC TOTAL (IV) | 3 375.00 | | | 3 375.00 |
EE Grand total (I to V) | 563 490.00 | | | 563 490.00 |
EG Accrued income and payables due within one year | 3 375.00 | | | 3 375.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 674.00 | |
FX Taxes, duties, and similar payments | | | 100.00 | |
FZ Social Security Contributions | | | 1 730.00 | |
GF Total Operating Expenses (II) | | | 3 504.00 | |
GG - OPERATING RESULT (I - II) | | | -3 504.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 130 000.00 | |
GP Total financial income (V) | | | 130 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 130 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 126 495.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 51.00 | | | 51.00 |
HH Total exceptional expenses (VIII) | 51.00 | | | 51.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -51.00 | | | -51.00 |
HK Income tax | 449.00 | | | 449.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 000.00 | | | 130 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 004.00 | | | 4 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 125 995.00 | | | 125 995.00 |
| |
| 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 | | | 433 119.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 433 119.00 | |
I4 DECREASES Grand Total | | | 433 119.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 433 119.00 | |
| |
| 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 | 630.00 | 630.00 | | 630.00 |
8D Social Security and Other Social Organizations | 325.00 | 325.00 | | 325.00 |
8E Income Taxes | 449.00 | 449.00 | | 449.00 |
UL Receivables related to investments | 130 000.00 | 130 000.00 | | 130 000.00 |
VI Group and Associates | 1 971.00 | 1 971.00 | | 1 971.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 130 000.00 | 130 000.00 | | 130 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 375.00 | 3 375.00 | | 3 375.00 |
