| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 12 041.00 | | 12 041.00 | 12 041.00 |
BJ TOTAL (I) | 3 013 051.00 | | 3 013 051.00 | 3 013 051.00 |
BZ Other receivables | 400.00 | | 400.00 | 400.00 |
CF Cash and cash equivalents | 736.00 | | 736.00 | 736.00 |
CJ TOTAL (II) | 1 136.00 | | 1 136.00 | 1 136.00 |
CO Grand total (0 to V) | 3 014 187.00 | | 3 014 187.00 | 3 014 187.00 |
CP Shares due in less than one year | 12 041.00 | | | 12 041.00 |
CU Other investments | 3 001 010.00 | | 3 001 010.00 | 3 001 010.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DH Retained earnings | -1 000.00 | | | -1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 277.00 | -1 000.00 | | 2 277.00 |
DL TOTAL (I) | 3 001 277.00 | 2 999 000.00 | | 3 001 277.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 510.00 | 500.00 | | 10 510.00 |
DX Trade payables and related accounts | 2 400.00 | 1 200.00 | | 2 400.00 |
EC TOTAL (IV) | 12 910.00 | 1 700.00 | | 12 910.00 |
EE Grand total (I to V) | 3 014 187.00 | 3 000 700.00 | | 3 014 187.00 |
EG Accrued income and payables due within one year | 12 910.00 | 1 700.00 | | 12 910.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 723.00 | |
GF Total Operating Expenses (II) | | | 7 723.00 | |
GG - OPERATING RESULT (I - II) | | | -7 723.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 000.00 | |
GP Total financial income (V) | | | 10 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 277.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 000.00 | | | 10 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 723.00 | 1 000.00 | | 7 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 277.00 | -1 000.00 | | 2 277.00 |
| |
| 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 | 3 000 500.00 | | 12 551.00 | 3 000 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 013 051.00 | |
I4 DECREASES Grand Total | | | 3 013 051.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000 500.00 | | 12 551.00 | 3 000 500.00 |
| |
| 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 | 9 500.00 | 9 500.00 | | 9 500.00 |
8B Suppliers and Related Accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
UL Receivables related to investments | 12 041.00 | 12 041.00 | | 12 041.00 |
VB VAT | 400.00 | 400.00 | | 400.00 |
VI Group and Associates | 1 010.00 | 1 010.00 | | 1 010.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 441.00 | 12 441.00 | | 12 441.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 910.00 | 12 910.00 | | 12 910.00 |
