| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 163 000.00 | | 163 000.00 | 163 000.00 |
CD Marketable securities | 135 000.00 | | 135 000.00 | 135 000.00 |
CF Cash and cash equivalents | 24 763.00 | | 24 763.00 | 24 763.00 |
CJ TOTAL (II) | 159 763.00 | | 159 763.00 | 159 763.00 |
CO Grand total (0 to V) | 322 763.00 | | 322 763.00 | 322 763.00 |
CP Shares due in less than one year | 46 318.00 | | | 46 318.00 |
CU Other investments | 163 000.00 | | 163 000.00 | 163 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 159 000.00 | 159 000.00 | | 159 000.00 |
DD Legal reserve (1) | 15 900.00 | | | 15 900.00 |
DG Other reserves | 127 931.00 | | | 127 931.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 673.00 | 143 831.00 | | 18 673.00 |
DL TOTAL (I) | 321 504.00 | 302 831.00 | | 321 504.00 |
DX Trade payables and related accounts | 1 259.00 | 1 254.00 | | 1 259.00 |
DY Tax and social security liabilities | | 403.00 | | |
EC TOTAL (IV) | 1 259.00 | 1 657.00 | | 1 259.00 |
EE Grand total (I to V) | 322 763.00 | 304 488.00 | | 322 763.00 |
EG Accrued income and payables due within one year | 1 259.00 | 1 657.00 | | 1 259.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 327.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 327.00 | |
GG - OPERATING RESULT (I - II) | | | -1 327.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 673.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 403.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | 149 318.00 | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 327.00 | 5 487.00 | | 1 327.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 673.00 | 143 831.00 | | 18 673.00 |
| |
| 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 | 209 318.00 | | 20 000.00 | 209 318.00 |
I3 DECREASES Total Financial Fixed Assets | | 66 318.00 | 163 000.00 | |
I4 DECREASES Grand Total | | 66 318.00 | 163 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 209 318.00 | | 20 000.00 | 209 318.00 |
| |
| 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 | 1 259.00 | 1 259.00 | | 1 259.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 259.00 | 1 259.00 | | 1 259.00 |
