| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 45 000.00 | | 45 000.00 | 45 000.00 |
BJ TOTAL (I) | 369 038.00 | | 369 038.00 | 369 038.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 39 280.00 | | 39 280.00 | 39 280.00 |
CJ TOTAL (II) | 39 280.00 | | 39 280.00 | 39 280.00 |
CO Grand total (0 to V) | 408 318.00 | | 408 318.00 | 408 318.00 |
CP Shares due in less than one year | 45 000.00 | | | 45 000.00 |
CU Other investments | 324 038.00 | | 324 038.00 | 324 038.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 325 000.00 | 325 000.00 | | 325 000.00 |
DD Legal reserve (1) | 2 099.00 | | | 2 099.00 |
DH Retained earnings | 39 878.00 | | | 39 878.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 973.00 | 41 977.00 | | 39 973.00 |
DL TOTAL (I) | 406 950.00 | 366 977.00 | | 406 950.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5 500.00 | | |
DX Trade payables and related accounts | 1 368.00 | 2 878.00 | | 1 368.00 |
EC TOTAL (IV) | 1 368.00 | 8 378.00 | | 1 368.00 |
EE Grand total (I to V) | 408 318.00 | 375 355.00 | | 408 318.00 |
EG Accrued income and payables due within one year | 1 368.00 | 8 378.00 | | 1 368.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 823.00 | |
FX Taxes, duties, and similar payments | | | 204.00 | |
GF Total Operating Expenses (II) | | | 5 027.00 | |
GG - OPERATING RESULT (I - II) | | | -5 027.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GP Total financial income (V) | | | 45 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 973.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 45 000.00 | 45 000.00 | | 45 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 027.00 | 3 023.00 | | 5 027.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 973.00 | 41 977.00 | | 39 973.00 |
| |
| 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 | 324 038.00 | | 90 000.00 | 324 038.00 |
I3 DECREASES Total Financial Fixed Assets | | 45 000.00 | 369 038.00 | |
I4 DECREASES Grand Total | | 45 000.00 | 369 038.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 324 038.00 | | 90 000.00 | 324 038.00 |
| |
| 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 | 1 368.00 | 1 368.00 | | 1 368.00 |
UL Receivables related to investments | 45 000.00 | 45 000.00 | | 45 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 000.00 | 45 000.00 | | 45 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 368.00 | 1 368.00 | | 1 368.00 |
