| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 120 000.00 | | 120 000.00 | 120 000.00 |
BJ TOTAL (I) | 125 780.00 | | 125 780.00 | 125 780.00 |
BZ Other receivables | 15 099.00 | | 15 099.00 | 15 099.00 |
CF Cash and cash equivalents | 1.00 | | 1.00 | 1.00 |
CJ TOTAL (II) | 15 101.00 | | 15 101.00 | 15 101.00 |
CO Grand total (0 to V) | 140 882.00 | | 140 882.00 | 140 882.00 |
CU Other investments | 5 780.00 | | 5 780.00 | 5 780.00 |
| |
| 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 | 44 269.00 | | | 44 269.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 869.00 | | | 63 869.00 |
DL TOTAL (I) | 113 638.00 | | | 113 638.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 237.00 | | | 26 237.00 |
DX Trade payables and related accounts | 1 006.00 | | | 1 006.00 |
EC TOTAL (IV) | 27 243.00 | | | 27 243.00 |
EE Grand total (I to V) | 140 882.00 | | | 140 882.00 |
EG Accrued income and payables due within one year | 27 243.00 | | | 27 243.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 000.00 | | 2 000.00 | 2 000.00 |
FJ Net sales | 2 000.00 | | 2 000.00 | 2 000.00 |
FR Total operating income (I) | | | 2 000.00 | |
FW Other purchases and external expenses | | | 1 477.00 | |
FX Taxes, duties, and similar payments | | | 169.00 | |
GF Total Operating Expenses (II) | | | 1 646.00 | |
GG - OPERATING RESULT (I - II) | | | 354.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 63 700.00 | |
GP Total financial income (V) | | | 63 700.00 | |
GR Interest and similar expenses | | | 185.00 | |
GU Total financial expenses (VI) | | | 185.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 63 514.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 65 700.00 | | | 65 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 831.00 | | | 1 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 869.00 | | | 63 869.00 |
| |
| 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 | 125 780.00 | | | 125 780.00 |
I3 DECREASES Total Financial Fixed Assets | | | 125 780.00 | |
I4 DECREASES Grand Total | | | 125 780.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 125 780.00 | | | 125 780.00 |
| |
| 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 | 1 006.00 | 1 006.00 | | 1 006.00 |
UL Receivables related to investments | 120 000.00 | | 120 000.00 | 120 000.00 |
VB VAT | 399.00 | 399.00 | | 399.00 |
VI Group and Associates | 26 237.00 | 26 237.00 | | 26 237.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 700.00 | 14 700.00 | | 14 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 135 100.00 | 15 099.00 | 120 000.00 | 135 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 243.00 | 27 243.00 | | 27 243.00 |
