| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 14 318.00 | | 14 318.00 | 14 318.00 |
BJ TOTAL (I) | 602 818.00 | | 602 818.00 | 602 818.00 |
BT Goods | 5 100.00 | | 5 100.00 | 5 100.00 |
BZ Other receivables | 758.00 | | 758.00 | 758.00 |
CF Cash and cash equivalents | 71 244.00 | | 71 244.00 | 71 244.00 |
CJ TOTAL (II) | 77 101.00 | | 77 101.00 | 77 101.00 |
CO Grand total (0 to V) | 679 920.00 | | 679 920.00 | 679 920.00 |
CU Other investments | 588 500.00 | | 588 500.00 | 588 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 590 000.00 | | | 590 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 156.00 | | | 86 156.00 |
DL TOTAL (I) | 676 156.00 | | | 676 156.00 |
DX Trade payables and related accounts | 3 764.00 | | | 3 764.00 |
EC TOTAL (IV) | 3 764.00 | | | 3 764.00 |
EE Grand total (I to V) | 679 920.00 | | | 679 920.00 |
EG Accrued income and payables due within one year | 3 764.00 | | | 3 764.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | 5 100.00 | |
FT Inventory change (goods) | | | -5 100.00 | |
FW Other purchases and external expenses | | | 6 640.00 | |
FX Taxes, duties, and similar payments | | | 304.00 | |
GF Total Operating Expenses (II) | | | 6 944.00 | |
GG - OPERATING RESULT (I - II) | | | -6 944.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 93 100.00 | |
GP Total financial income (V) | | | 93 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 93 100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 93 100.00 | | | 93 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 944.00 | | | 6 944.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 156.00 | | | 86 156.00 |
| |
| 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 | | | 602 818.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 602 818.00 | |
I4 DECREASES Grand Total | | | 602 818.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 602 818.00 | |
| |
| 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 | 3 764.00 | 3 764.00 | | 3 764.00 |
UL Receivables related to investments | 14 318.00 | | 14 318.00 | 14 318.00 |
VB VAT | 758.00 | 758.00 | | 758.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 076.00 | 758.00 | 14 318.00 | 15 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 764.00 | 3 764.00 | | 3 764.00 |
