| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 52 000.00 | | 52 000.00 | 52 000.00 |
BJ TOTAL (I) | 320 000.00 | | 320 000.00 | 320 000.00 |
CD Marketable securities | 14 000.00 | | 14 000.00 | 14 000.00 |
CF Cash and cash equivalents | 31 430.00 | | 31 430.00 | 31 430.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 45 430.00 | | 45 430.00 | 45 430.00 |
CO Grand total (0 to V) | 365 430.00 | | 365 430.00 | 365 430.00 |
CU Other investments | 268 000.00 | | 268 000.00 | 268 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 268 000.00 | | | 268 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 978.00 | | | 37 978.00 |
DL TOTAL (I) | 305 978.00 | | | 305 978.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 000.00 | | | 58 000.00 |
DX Trade payables and related accounts | 1 452.00 | | | 1 452.00 |
EC TOTAL (IV) | 59 452.00 | | | 59 452.00 |
EE Grand total (I to V) | 365 430.00 | | | 365 430.00 |
EI Including equity loans | 58 000.00 | | | 58 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 024.00 | |
GF Total Operating Expenses (II) | | | 7 024.00 | |
GG - OPERATING RESULT (I - II) | | | -7 024.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 45 002.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 002.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 978.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 45 002.00 | | | 45 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 024.00 | | | 7 024.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 978.00 | | | 37 978.00 |
| |
| 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 | 268 000.00 | | | 268 000.00 |
I3 DECREASES Total Financial Fixed Assets | -52 000.00 | 320 000.00 | | -52 000.00 |
I4 DECREASES Grand Total | -52 000.00 | 320 000.00 | | -52 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 268 000.00 | | | 268 000.00 |
| |
| 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 | 58 000.00 | 58 000.00 | | 58 000.00 |
8B Suppliers and Related Accounts | 1 452.00 | 1 452.00 | | 1 452.00 |
UL Receivables related to investments | 52 000.00 | 52 000.00 | | 52 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 000.00 | 52 000.00 | | 52 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 452.00 | 59 452.00 | | 59 452.00 |
