| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 432 000.00 | | 432 000.00 | 432 000.00 |
BZ Other receivables | 22 514.00 | | 22 514.00 | 22 514.00 |
CF Cash and cash equivalents | 11 380.00 | | 11 380.00 | 11 380.00 |
CJ TOTAL (II) | 33 895.00 | | 33 895.00 | 33 895.00 |
CO Grand total (0 to V) | 465 895.00 | | 465 895.00 | 465 895.00 |
CR Shares due in more than one year | 22 514.00 | | | 22 514.00 |
CU Other investments | 432 000.00 | | 432 000.00 | 432 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 410.00 | | | 65 410.00 |
DL TOTAL (I) | 66 410.00 | | | 66 410.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14.00 | | | 14.00 |
DX Trade payables and related accounts | 3 469.00 | | | 3 469.00 |
EA Other liabilities | 396 000.00 | | | 396 000.00 |
EC TOTAL (IV) | 399 484.00 | | | 399 484.00 |
EE Grand total (I to V) | 465 895.00 | | | 465 895.00 |
EG Accrued income and payables due within one year | 39 484.00 | | | 39 484.00 |
EI Including equity loans | 14.00 | | | 14.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 929.00 | |
FX Taxes, duties, and similar payments | | | 659.00 | |
GF Total Operating Expenses (II) | | | 4 589.00 | |
GG - OPERATING RESULT (I - II) | | | -4 589.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 70 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 410.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 70 000.00 | | | 70 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 589.00 | | | 4 589.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 410.00 | | | 65 410.00 |
| |
| 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 | | | 432 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 432 000.00 | |
I4 DECREASES Grand Total | | | 432 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 432 000.00 | |
| |
| 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 | 3 470.00 | 3 470.00 | | 3 470.00 |
8K Other liabilities (including liabilities related to repo transactions) | 396 015.00 | 36 015.00 | 288 000.00 | 396 015.00 |
UX Other trade receivables | 22 515.00 | 1.00 | 22 514.00 | 22 515.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 515.00 | 1.00 | 22 514.00 | 22 515.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 399 484.00 | 39 484.00 | 288 000.00 | 399 484.00 |
