| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | 197 310.00 | |
BJ TOTAL (I) | | | 2 196 380.00 | |
CO Grand total (0 to V) | | | 2 196 380.00 | |
CS Evaluated investments - equity method | | | 1 999 070.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 999 070.00 | | | 1 999 070.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 192 204.00 | | | 192 204.00 |
DL TOTAL (I) | 2 191 274.00 | | | 2 191 274.00 |
DU Loans and Debts from Credit Institutions (3) | 248.00 | | | 248.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 660.00 | | | 2 660.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
DY Tax and social security liabilities | 398.00 | | | 398.00 |
EC TOTAL (IV) | 5 106.00 | | | 5 106.00 |
EE Grand total (I to V) | 2 196 380.00 | | | 2 196 380.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 348.00 | |
GF Total Operating Expenses (II) | | | 7 348.00 | |
GG - OPERATING RESULT (I - II) | | | -7 348.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 199 950.00 | |
GP Total financial income (V) | | | 199 950.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 199 950.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 192 602.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 398.00 | | | 398.00 |
HL TOTAL REVENUE (I + III + V + VII) | 199 950.00 | | | 199 950.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 746.00 | | | 7 746.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 192 204.00 | | | 192 204.00 |
| |
| 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 | 2 196 380.00 | | | 2 196 380.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 196 380.00 | |
I4 DECREASES Grand Total | | | 2 196 380.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 196 380.00 | | | 2 196 380.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 197 310.00 | 197 310.00 | | 197 310.00 |
UP Loans | 5.00 | 5.00 | 5.00 | 5.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 197 310.00 | 197 310.00 | | 197 310.00 |
