| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 153 612.00 | | 153 612.00 | 153 612.00 |
BJ TOTAL (I) | 210 450.00 | | 210 450.00 | 210 450.00 |
CF Cash and cash equivalents | 1 271.00 | | 1 271.00 | 1 271.00 |
CJ TOTAL (II) | 1 271.00 | | 1 271.00 | 1 271.00 |
CO Grand total (0 to V) | 211 721.00 | | 211 721.00 | 211 721.00 |
CU Other investments | 56 837.00 | | 56 837.00 | 56 837.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 66 000.00 | 66 000.00 | | 66 000.00 |
DH Retained earnings | -31 401.00 | -26 841.00 | | -31 401.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 650.00 | -4 560.00 | | 33 650.00 |
DL TOTAL (I) | 68 249.00 | 34 599.00 | | 68 249.00 |
DV Miscellaneous Loans and Financial Debts (4) | 142 462.00 | 98 601.00 | | 142 462.00 |
DX Trade payables and related accounts | 1 010.00 | 888.00 | | 1 010.00 |
EC TOTAL (IV) | 143 472.00 | 99 489.00 | | 143 472.00 |
EE Grand total (I to V) | 211 721.00 | 134 088.00 | | 211 721.00 |
EG Accrued income and payables due within one year | 143 472.00 | 99 489.00 | | 143 472.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 283.00 | |
FX Taxes, duties, and similar payments | | | 2 268.00 | |
GF Total Operating Expenses (II) | | | 14 551.00 | |
GG - OPERATING RESULT (I - II) | | | -14 551.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 837.00 | |
GP Total financial income (V) | | | 50 837.00 | |
GR Interest and similar expenses | | | 2 586.00 | |
GU Total financial expenses (VI) | | | 2 586.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 251.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 50.00 | | | 50.00 |
HH Total exceptional expenses (VIII) | 50.00 | | | 50.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -50.00 | | | -50.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 837.00 | 661.00 | | 50 837.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 187.00 | 5 221.00 | | 17 187.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 650.00 | -4 560.00 | | 33 650.00 |
| |
| 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 | 56 787.00 | | | 56 787.00 |
I3 DECREASES Total Financial Fixed Assets | | | 56 787.00 | |
I4 DECREASES Grand Total | | | 56 787.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 56 787.00 | | | 56 787.00 |
| |
| 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 | 1 010.00 | 1 010.00 | | 1 010.00 |
UL Receivables related to investments | 153 612.00 | 153 612.00 | | 153 612.00 |
VI Group and Associates | 142 462.00 | 142 462.00 | | 142 462.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 153 612.00 | 153 612.00 | | 153 612.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 472.00 | 143 472.00 | | 143 472.00 |
