| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 18 009.00 | | 18 009.00 | 18 009.00 |
BJ TOTAL (I) | 113 009.00 | | 113 009.00 | 113 009.00 |
CF Cash and cash equivalents | 11 197.00 | | 11 197.00 | 11 197.00 |
CJ TOTAL (II) | 11 197.00 | | 11 197.00 | 11 197.00 |
CO Grand total (0 to V) | 124 206.00 | | 124 206.00 | 124 206.00 |
CU Other investments | 95 000.00 | | 95 000.00 | 95 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 60 621.00 | | | 60 621.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 433.00 | | | 13 433.00 |
DL TOTAL (I) | 79 554.00 | | | 79 554.00 |
DU Loans and Debts from Credit Institutions (3) | 28 153.00 | | | 28 153.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 902.00 | | | 14 902.00 |
DX Trade payables and related accounts | 1 524.00 | | | 1 524.00 |
DY Tax and social security liabilities | 71.00 | | | 71.00 |
EC TOTAL (IV) | 44 651.00 | | | 44 651.00 |
EE Grand total (I to V) | 124 206.00 | | | 124 206.00 |
EG Accrued income and payables due within one year | 30 666.00 | | | 30 666.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 40.00 | | | 40.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 641.00 | |
FX Taxes, duties, and similar payments | | | 282.00 | |
FZ Social Security Contributions | | | 1 090.00 | |
GF Total Operating Expenses (II) | | | 3 014.00 | |
GG - OPERATING RESULT (I - II) | | | -3 014.00 | |
GO Net income from sales of marketable securities | | | 18 009.00 | |
GP Total financial income (V) | | | 18 009.00 | |
GR Interest and similar expenses | | | 1 561.00 | |
GU Total financial expenses (VI) | | | 1 561.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 447.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 433.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 090.00 | | | 1 090.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 009.00 | | | 18 009.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 575.00 | | | 4 575.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 433.00 | | | 13 433.00 |
| |
| 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 | 119 009.00 | | 18 009.00 | 119 009.00 |
I3 DECREASES Total Financial Fixed Assets | | 24 009.00 | 113 009.00 | |
I4 DECREASES Grand Total | | 24 009.00 | 113 009.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 119 009.00 | | 18 009.00 | 119 009.00 |
