| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 286 510.00 | | 286 510.00 | 286 510.00 |
CF Cash and cash equivalents | 19 588.00 | | 19 588.00 | 19 588.00 |
CJ TOTAL (II) | 19 588.00 | | 19 588.00 | 19 588.00 |
CO Grand total (0 to V) | 306 098.00 | | 306 098.00 | 306 098.00 |
CU Other investments | 286 510.00 | | 286 510.00 | 286 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 370 000.00 | 370 000.00 | | 370 000.00 |
DH Retained earnings | -454 387.00 | -493 834.00 | | -454 387.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 236.00 | 39 447.00 | | 62 236.00 |
DL TOTAL (I) | -22 151.00 | -84 387.00 | | -22 151.00 |
DV Miscellaneous Loans and Financial Debts (4) | 293 124.00 | 318 133.00 | | 293 124.00 |
DX Trade payables and related accounts | 2 124.00 | 1 284.00 | | 2 124.00 |
EA Other liabilities | 33 000.00 | | | 33 000.00 |
EC TOTAL (IV) | 328 248.00 | 319 417.00 | | 328 248.00 |
EE Grand total (I to V) | 306 098.00 | 235 030.00 | | 306 098.00 |
EG Accrued income and payables due within one year | 328 248.00 | 319 417.00 | | 328 248.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 281.00 | |
GF Total Operating Expenses (II) | | | 4 281.00 | |
GG - OPERATING RESULT (I - II) | | | -4 281.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 66 517.00 | |
GP Total financial income (V) | | | 66 517.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 66 517.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 236.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 66 517.00 | 41 573.00 | | 66 517.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 281.00 | 2 126.00 | | 4 281.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 62 236.00 | 39 447.00 | | 62 236.00 |
| |
| 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 | 220 510.00 | | 66 000.00 | 220 510.00 |
I3 DECREASES Total Financial Fixed Assets | | | 286 510.00 | |
I4 DECREASES Grand Total | | | 286 510.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 220 510.00 | | 66 000.00 | 220 510.00 |
| |
| 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 | 2 124.00 | 2 124.00 | | 2 124.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 000.00 | 33 000.00 | | 33 000.00 |
VI Group and Associates | 293 124.00 | 293 124.00 | | 293 124.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 328 248.00 | 328 248.00 | | 328 248.00 |
