| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 143 120.00 | | 143 120.00 | 143 120.00 |
BJ TOTAL (I) | 603 120.00 | | 603 120.00 | 603 120.00 |
CD Marketable securities | 227 227.00 | | 227 227.00 | 227 227.00 |
CF Cash and cash equivalents | 5 407.00 | | 5 407.00 | 5 407.00 |
CJ TOTAL (II) | 232 634.00 | | 232 634.00 | 232 634.00 |
CO Grand total (0 to V) | 835 754.00 | | 835 754.00 | 835 754.00 |
CP Shares due in less than one year | 143 120.00 | | | 143 120.00 |
CU Other investments | 460 000.00 | | 460 000.00 | 460 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 900 000.00 | 900 000.00 | | 900 000.00 |
DH Retained earnings | -65 010.00 | -16 831.00 | | -65 010.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 253.00 | -48 179.00 | | -1 253.00 |
DL TOTAL (I) | 833 737.00 | 834 990.00 | | 833 737.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 017.00 | 18 277.00 | | 2 017.00 |
EC TOTAL (IV) | 2 017.00 | 18 277.00 | | 2 017.00 |
EE Grand total (I to V) | 835 754.00 | 853 267.00 | | 835 754.00 |
EG Accrued income and payables due within one year | 2 017.00 | 18 277.00 | | 2 017.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 169.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 3 169.00 | |
GG - OPERATING RESULT (I - II) | | | -3 169.00 | |
GL Other interest and similar income | | | 1 917.00 | |
GP Total financial income (V) | | | 1 917.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 917.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 253.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | 8 251.00 | | |
HB Exceptional income from capital transactions | | 269.00 | | |
HD Total exceptional income (VII) | | 269.00 | | |
HF Exceptional expenses on capital transactions | | 269.00 | | |
HH Total exceptional expenses (VIII) | | 269.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 917.00 | 1 089.00 | | 1 917.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 169.00 | 49 268.00 | | 3 169.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 253.00 | -48 179.00 | | -1 253.00 |
| |
| 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 | 490 000.00 | | 113 120.00 | 490 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 603 120.00 | |
I4 DECREASES Grand Total | | | 603 120.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 490 000.00 | | 113 120.00 | 490 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 143 120.00 | 143 120.00 | | 143 120.00 |
VI Group and Associates | 2 017.00 | 2 017.00 | | 2 017.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 143 120.00 | 143 120.00 | | 143 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 017.00 | 2 017.00 | | 2 017.00 |
