| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 102 014.00 | | 102 014.00 | 102 014.00 |
BJ TOTAL (I) | 102 689.00 | | 102 689.00 | 102 689.00 |
CF Cash and cash equivalents | 307 069.00 | | 307 069.00 | 307 069.00 |
CJ TOTAL (II) | 307 069.00 | | 307 069.00 | 307 069.00 |
CO Grand total (0 to V) | 409 757.00 | | 409 757.00 | 409 757.00 |
CU Other investments | 675.00 | | 675.00 | 675.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200.00 | 1 200.00 | | 1 200.00 |
DD Legal reserve (1) | 120.00 | 120.00 | | 120.00 |
DH Retained earnings | 732.00 | 404.00 | | 732.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 363 478.00 | 310 328.00 | | 363 478.00 |
DL TOTAL (I) | 365 531.00 | 312 052.00 | | 365 531.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 209.00 | 268 684.00 | | 41 209.00 |
DX Trade payables and related accounts | 2 418.00 | 4 109.00 | | 2 418.00 |
DZ Fixed asset liabilities and related accounts | 600.00 | 200.00 | | 600.00 |
EC TOTAL (IV) | 44 227.00 | 272 993.00 | | 44 227.00 |
EE Grand total (I to V) | 409 757.00 | 585 045.00 | | 409 757.00 |
EG Accrued income and payables due within one year | 44 227.00 | | | 44 227.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 368.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 2 444.00 | |
GG - OPERATING RESULT (I - II) | | | -2 444.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 422 957.00 | |
GP Total financial income (V) | | | 422 057.00 | |
GR Interest and similar expenses | | | 22 234.00 | |
GU Total financial expenses (VI) | | | 22 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 399 823.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 397 379.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 33 901.00 | 139 897.00 | | 33 901.00 |
HL TOTAL REVENUE (I + III + V + VII) | 422 057.00 | 540 610.00 | | 422 057.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 579.00 | 230 283.00 | | 58 579.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 363 478.00 | 310 328.00 | | 363 478.00 |
| |
| 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 | 216 871.00 | | 102 414.00 | 216 871.00 |
I3 DECREASES Total Financial Fixed Assets | | 216 596.00 | 102 689.00 | |
I4 DECREASES Grand Total | | 216 596.00 | 102 689.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 216 871.00 | | 102 414.00 | 216 871.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 6 300.00 | 6 300.00 | | 6 300.00 |
8B Suppliers and Related Accounts | 2 418.00 | 2 418.00 | | 2 418.00 |
8J Fixed Asset Liabilities and Related Accounts | 600.00 | 600.00 | | 600.00 |
UL Receivables related to investments | 102 014.00 | | 102 014.00 | 102 014.00 |
VI Group and Associates | 34 909.00 | 34 909.00 | | 34 909.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 102 014.00 | | 102 014.00 | 102 014.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 227.00 | 44 227.00 | | 44 227.00 |
