| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | | | |
BB Receivables related to investments | 156 153.00 | | 156 153.00 | 156 153.00 |
BD Other fixed assets | 159.00 | | 159.00 | 159.00 |
BJ TOTAL (I) | 393 811.00 | | 393 811.00 | 393 811.00 |
CF Cash and cash equivalents | 3 755.00 | | 3 755.00 | 3 755.00 |
CJ TOTAL (II) | 3 755.00 | | 3 755.00 | 3 755.00 |
CO Grand total (0 to V) | 397 567.00 | | 397 567.00 | 397 567.00 |
CU Other investments | 237 499.00 | | 237 499.00 | 237 499.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 237 000.00 | 237 000.00 | | 237 000.00 |
DD Legal reserve (1) | 23 700.00 | 23 700.00 | | 23 700.00 |
DG Other reserves | 79 151.00 | 49 975.00 | | 79 151.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 982.00 | 29 175.00 | | 48 982.00 |
DL TOTAL (I) | 388 833.00 | 339 850.00 | | 388 833.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 991.00 | 7 991.00 | | 7 991.00 |
DX Trade payables and related accounts | 743.00 | 663.00 | | 743.00 |
EC TOTAL (IV) | 8 734.00 | 8 654.00 | | 8 734.00 |
EE Grand total (I to V) | 397 567.00 | 348 504.00 | | 397 567.00 |
EG Accrued income and payables due within one year | 8 734.00 | 8 654.00 | | 8 734.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 021.00 | |
GF Total Operating Expenses (II) | | | 1 021.00 | |
GG - OPERATING RESULT (I - II) | | | -1 021.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 50 003.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 003.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 982.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 003.00 | 30 003.00 | | 50 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 021.00 | 828.00 | | 1 021.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 982.00 | 29 175.00 | | 48 982.00 |
| |
| 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 | 348 410.00 | | 45 402.00 | 348 410.00 |
I3 DECREASES Total Financial Fixed Assets | | | 393 811.00 | |
I4 DECREASES Grand Total | | | 393 811.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 348 410.00 | | 45 402.00 | 348 410.00 |
| |
| 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 | 743.00 | 743.00 | | 743.00 |
UL Receivables related to investments | 156 153.00 | 156 153.00 | | 156 153.00 |
VI Group and Associates | 7 991.00 | 7 991.00 | | 7 991.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 156 153.00 | 156 153.00 | | 156 153.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 734.00 | 8 734.00 | | 8 734.00 |
