| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 40 344.00 | | 40 344.00 | 40 344.00 |
BJ TOTAL (I) | 148 344.00 | | 148 344.00 | 148 344.00 |
BZ Other receivables | 1 125.00 | | 1 125.00 | 1 125.00 |
CF Cash and cash equivalents | 18 722.00 | | 18 722.00 | 18 722.00 |
CJ TOTAL (II) | 19 848.00 | | 19 848.00 | 19 848.00 |
CO Grand total (0 to V) | 168 192.00 | | 168 192.00 | 168 192.00 |
CU Other investments | 108 000.00 | | 108 000.00 | 108 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 116 430.00 | | | 116 430.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 003.00 | | | 37 003.00 |
DL TOTAL (I) | 164 433.00 | | | 164 433.00 |
DV Miscellaneous Loans and Financial Debts (4) | 398.00 | | | 398.00 |
DX Trade payables and related accounts | 3 360.00 | | | 3 360.00 |
EC TOTAL (IV) | 3 758.00 | | | 3 758.00 |
EE Grand total (I to V) | 168 192.00 | | | 168 192.00 |
EG Accrued income and payables due within one year | 3 758.00 | | | 3 758.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 253.00 | |
GF Total Operating Expenses (II) | | | 3 253.00 | |
GG - OPERATING RESULT (I - II) | | | -3 253.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 344.00 | |
GP Total financial income (V) | | | 40 344.00 | |
GR Interest and similar expenses | | | 88.00 | |
GU Total financial expenses (VI) | | | 88.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 256.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 344.00 | | | 40 344.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 341.00 | | | 3 341.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 003.00 | | | 37 003.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 398.00 | 398.00 | | 398.00 |
8B Suppliers and Related Accounts | 3 360.00 | 3 360.00 | | 3 360.00 |
UT Other financial assets | 40 344.00 | | 40 344.00 | 40 344.00 |
VS Prepaid expenses | 1 125.00 | 1 125.00 | | 1 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 469.00 | 1 125.00 | 40 344.00 | 41 469.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 758.00 | 3 758.00 | | 3 758.00 |
