| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 63 152.00 | | 63 152.00 | 63 152.00 |
BJ TOTAL (I) | 509 892.00 | | 509 892.00 | 509 892.00 |
BZ Other receivables | 240.00 | | 240.00 | 240.00 |
CF Cash and cash equivalents | 9 969.00 | | 9 969.00 | 9 969.00 |
CJ TOTAL (II) | 10 209.00 | | 10 209.00 | 10 209.00 |
CO Grand total (0 to V) | 520 101.00 | | 520 101.00 | 520 101.00 |
CS Evaluated investments - equity method | 446 740.00 | | 446 740.00 | 446 740.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 949.00 | | | 35 949.00 |
DL TOTAL (I) | 45 949.00 | | | 45 949.00 |
DX Trade payables and related accounts | 1 440.00 | | | 1 440.00 |
DY Tax and social security liabilities | 25 972.00 | | | 25 972.00 |
EA Other liabilities | 446 740.00 | | | 446 740.00 |
EC TOTAL (IV) | 474 152.00 | | | 474 152.00 |
EE Grand total (I to V) | 520 101.00 | | | 520 101.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 232.00 | |
GF Total Operating Expenses (II) | | | 1 232.00 | |
GG - OPERATING RESULT (I - II) | | | -1 232.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 63 152.00 | |
GP Total financial income (V) | | | 63 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 63 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 921.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 25 972.00 | | | 25 972.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 152.00 | | | 63 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 204.00 | | | 27 204.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 949.00 | | | 35 949.00 |
| |
| 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 | | 509 892.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 509 892.00 | |
I4 DECREASES Grand Total | | | 509 892.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | 509 892.00 | | |
| |
| 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 | 446 740.00 | 446 740.00 | | 446 740.00 |
8B Suppliers and Related Accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
8D Social Security and Other Social Organizations | 25 972.00 | 25 972.00 | | 25 972.00 |
UL Receivables related to investments | 63 152.00 | 63 152.00 | | 63 152.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 240.00 | 240.00 | | 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 392.00 | 63 392.00 | | 63 392.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 474 152.00 | 474 152.00 | | 474 152.00 |
