| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 11 400.00 | | 11 400.00 | 11 400.00 |
BJ TOTAL (I) | 1 279 650.00 | | 1 279 650.00 | 1 279 650.00 |
CF Cash and cash equivalents | 218 876.00 | | 218 876.00 | 218 876.00 |
CJ TOTAL (II) | 218 876.00 | | 218 876.00 | 218 876.00 |
CO Grand total (0 to V) | 1 498 526.00 | | 1 498 526.00 | 1 498 526.00 |
CU Other investments | 1 268 250.00 | | 1 268 250.00 | 1 268 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 267 875.00 | | | 1 267 875.00 |
DD Legal reserve (1) | 7 655.00 | | | 7 655.00 |
DG Other reserves | 145 449.00 | | | 145 449.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 326.00 | | | 76 326.00 |
DL TOTAL (I) | 1 497 306.00 | | | 1 497 306.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DY Tax and social security liabilities | 620.00 | | | 620.00 |
EC TOTAL (IV) | 1 220.00 | | | 1 220.00 |
EE Grand total (I to V) | 1 498 526.00 | | | 1 498 526.00 |
EG Accrued income and payables due within one year | 1 220.00 | | | 1 220.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 191.00 | |
FX Taxes, duties, and similar payments | | | 326.00 | |
FY Salaries and Wages | | | 1 086.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 3 615.00 | |
GG - OPERATING RESULT (I - II) | | | -3 615.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GP Total financial income (V) | | | 80 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 80 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 76 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 58.00 | | | 58.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 000.00 | | | 80 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 673.00 | | | 3 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 326.00 | | | 76 326.00 |
| |
| 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 | 1 319 650.00 | | | 1 319 650.00 |
I3 DECREASES Total Financial Fixed Assets | | 40 000.00 | 1 279 650.00 | |
I4 DECREASES Grand Total | | 40 000.00 | 1 279 650.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 319 650.00 | | | 1 319 650.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8D Social Security and Other Social Organizations | 620.00 | 620.00 | | 620.00 |
UL Receivables related to investments | 11 400.00 | | 11 400.00 | 11 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 400.00 | | 11 400.00 | 11 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 220.00 | 1 220.00 | | 1 220.00 |
