| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 032 000.00 | | 1 032 000.00 | 1 032 000.00 |
BZ Other receivables | 387.00 | | 387.00 | 387.00 |
CF Cash and cash equivalents | 66 242.00 | | 66 242.00 | 66 242.00 |
CJ TOTAL (II) | 66 630.00 | | 66 630.00 | 66 630.00 |
CO Grand total (0 to V) | 1 098 630.00 | | 1 098 630.00 | 1 098 630.00 |
CS Evaluated investments - equity method | 1 032 000.00 | | 1 032 000.00 | 1 032 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 032 000.00 | 1 032 000.00 | | 1 032 000.00 |
DH Retained earnings | -5 596.00 | | | -5 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 620.00 | -5 596.00 | | 70 620.00 |
DL TOTAL (I) | 1 097 023.00 | 1 026 403.00 | | 1 097 023.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 6 517.00 | | |
DX Trade payables and related accounts | 1 606.00 | | | 1 606.00 |
EC TOTAL (IV) | 1 606.00 | 6 517.00 | | 1 606.00 |
EE Grand total (I to V) | 1 098 630.00 | 1 032 921.00 | | 1 098 630.00 |
EG Accrued income and payables due within one year | 1 606.00 | 6 518.00 | | 1 606.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 1 619.00 | |
GF Total Operating Expenses (II) | | | 1 619.00 | |
GG - OPERATING RESULT (I - II) | | | -1 619.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 72 240.00 | |
GP Total financial income (V) | | | 72 240.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 72 240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 621.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 72 240.00 | | | 72 240.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 619.00 | 5 597.00 | | 1 619.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 621.00 | -5 597.00 | | 70 621.00 |
| |
| 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 | 1 032 000.00 | | | 1 032 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 032 000.00 | |
I4 DECREASES Grand Total | | | 1 032 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 032 000.00 | | | 1 032 000.00 |
| |
| 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 | 1 607.00 | 1 607.00 | | 1 607.00 |
VB VAT | 388.00 | 388.00 | | 388.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 388.00 | 388.00 | | 388.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 607.00 | 1 607.00 | | 1 607.00 |
