| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 33 151.00 | | 33 151.00 | 33 151.00 |
BJ TOTAL (I) | 142 650.00 | | 142 650.00 | 142 650.00 |
CF Cash and cash equivalents | 6 850.00 | | 6 850.00 | 6 850.00 |
CJ TOTAL (II) | 6 850.00 | | 6 850.00 | 6 850.00 |
CO Grand total (0 to V) | 149 501.00 | | 149 501.00 | 149 501.00 |
CU Other investments | 109 499.00 | | 109 499.00 | 109 499.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102 000.00 | 102 000.00 | | 102 000.00 |
DD Legal reserve (1) | 10 200.00 | | | 10 200.00 |
DG Other reserves | 12 865.00 | | | 12 865.00 |
DH Retained earnings | | -2 815.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 277.00 | 25 880.00 | | 18 277.00 |
DL TOTAL (I) | 143 342.00 | 125 065.00 | | 143 342.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 331.00 | 4 271.00 | | 4 331.00 |
DX Trade payables and related accounts | 1 018.00 | 1 200.00 | | 1 018.00 |
DY Tax and social security liabilities | 809.00 | 85.00 | | 809.00 |
EC TOTAL (IV) | 6 158.00 | 5 556.00 | | 6 158.00 |
EE Grand total (I to V) | 149 501.00 | 130 621.00 | | 149 501.00 |
EG Accrued income and payables due within one year | 6 158.00 | 5 556.00 | | 6 158.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 913.00 | |
GF Total Operating Expenses (II) | | | 913.00 | |
GG - OPERATING RESULT (I - II) | | | -913.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 086.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 809.00 | 85.00 | | 809.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | 30 360.00 | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 722.00 | 4 479.00 | | 1 722.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 277.00 | 25 880.00 | | 18 277.00 |
| |
| 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 | 127 591.00 | | 15 060.00 | 127 591.00 |
I3 DECREASES Total Financial Fixed Assets | | | 142 651.00 | |
I4 DECREASES Grand Total | | | 142 651.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 127 591.00 | | 15 060.00 | 127 591.00 |
| |
| 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 | 1 018.00 | 1 018.00 | | 1 018.00 |
8E Income Taxes | 809.00 | 809.00 | | 809.00 |
UL Receivables related to investments | 33 152.00 | 33 152.00 | | 33 152.00 |
VI Group and Associates | 4 332.00 | 4 332.00 | | 4 332.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 152.00 | 33 152.00 | | 33 152.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 159.00 | 6 159.00 | | 6 159.00 |
