| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 800 000.00 | | 1 800 000.00 | 1 800 000.00 |
CD Marketable securities | 502 423.00 | | 502 423.00 | 502 423.00 |
CF Cash and cash equivalents | 127 200.00 | | 127 200.00 | 127 200.00 |
CJ TOTAL (II) | 629 623.00 | | 629 623.00 | 629 623.00 |
CO Grand total (0 to V) | 2 429 623.00 | | 2 429 623.00 | 2 429 623.00 |
CU Other investments | 1 800 000.00 | | 1 800 000.00 | 1 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 800 000.00 | | | 1 800 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 622 669.00 | | | 622 669.00 |
DL TOTAL (I) | 2 422 669.00 | | | 2 422 669.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 689.00 | | | 2 689.00 |
DY Tax and social security liabilities | 4 265.00 | | | 4 265.00 |
EC TOTAL (IV) | 6 954.00 | | | 6 954.00 |
EE Grand total (I to V) | 2 429 623.00 | | | 2 429 623.00 |
EG Accrued income and payables due within one year | 6 954.00 | | | 6 954.00 |
EI Including equity loans | 2 689.00 | | | 2 689.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 133.00 | |
GF Total Operating Expenses (II) | | | 3 133.00 | |
GG - OPERATING RESULT (I - II) | | | -3 133.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 630 000.00 | |
GL Other interest and similar income | | | 67.00 | |
GP Total financial income (V) | | | 630 067.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 630 067.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 626 934.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 265.00 | | | 4 265.00 |
HL TOTAL REVENUE (I + III + V + VII) | 630 067.00 | | | 630 067.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 398.00 | | | 7 398.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 622 669.00 | | | 622 669.00 |
| |
| 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 | | | 1 800 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 800 000.00 | |
I4 DECREASES Grand Total | | | 1 800 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 800 000.00 | |
| |
| 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 | 4 265.00 | 4 265.00 | | 4 265.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 689.00 | 2 689.00 | | 2 689.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 954.00 | 6 954.00 | | 6 954.00 |
