| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 120 000.00 | | 120 000.00 | 120 000.00 |
BJ TOTAL (I) | 323 500.00 | | 323 500.00 | 323 500.00 |
CF Cash and cash equivalents | 2 577.00 | | 2 577.00 | 2 577.00 |
CJ TOTAL (II) | 2 577.00 | | 2 577.00 | 2 577.00 |
CO Grand total (0 to V) | 326 077.00 | | 326 077.00 | 326 077.00 |
CP Shares due in less than one year | 120 000.00 | | | 120 000.00 |
CU Other investments | 203 500.00 | | 203 500.00 | 203 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 203 000.00 | 203 000.00 | | 203 000.00 |
DH Retained earnings | -3 580.00 | | | -3 580.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 125 083.00 | -3 580.00 | | 125 083.00 |
DL TOTAL (I) | 324 503.00 | 199 420.00 | | 324 503.00 |
DV Miscellaneous Loans and Financial Debts (4) | 794.00 | 2 690.00 | | 794.00 |
DX Trade payables and related accounts | 780.00 | 780.00 | | 780.00 |
DY Tax and social security liabilities | | 110.00 | | |
EC TOTAL (IV) | 1 574.00 | 3 580.00 | | 1 574.00 |
EE Grand total (I to V) | 326 077.00 | 203 000.00 | | 326 077.00 |
EG Accrued income and payables due within one year | 1 574.00 | 3 580.00 | | 1 574.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 880.00 | |
FX Taxes, duties, and similar payments | | | 37.00 | |
GF Total Operating Expenses (II) | | | 917.00 | |
GG - OPERATING RESULT (I - II) | | | -917.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 126 000.00 | |
GP Total financial income (V) | | | 126 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 126 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 125 083.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 126 000.00 | | | 126 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 917.00 | 3 580.00 | | 917.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 125 083.00 | -3 580.00 | | 125 083.00 |
| |
| 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 | 203 000.00 | | 126 500.00 | 203 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 6 000.00 | 323 500.00 | |
I4 DECREASES Grand Total | | 6 000.00 | 323 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 203 000.00 | | 126 500.00 | 203 000.00 |
