| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 150 000.00 | | 1 150 000.00 | 1 150 000.00 |
BJ TOTAL (I) | 1 150 000.00 | | 1 150 000.00 | 1 150 000.00 |
CF Cash and cash equivalents | 48 608.00 | | 48 608.00 | 48 608.00 |
CJ TOTAL (II) | 48 608.00 | | 48 608.00 | 48 608.00 |
CO Grand total (0 to V) | 1 198 608.00 | | 1 198 608.00 | 1 198 608.00 |
CS Evaluated investments - equity method | | | 5.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 380 900.00 | 155 663.00 | | 380 900.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 193 635.00 | 225 236.00 | | 193 635.00 |
DL TOTAL (I) | 585 535.00 | 391 900.00 | | 585 535.00 |
DV Miscellaneous Loans and Financial Debts (4) | 610 245.00 | 800 950.00 | | 610 245.00 |
DX Trade payables and related accounts | 2 826.00 | 916.00 | | 2 826.00 |
EC TOTAL (IV) | 613 072.00 | 801 867.00 | | 613 072.00 |
EE Grand total (I to V) | 1 198 608.00 | 1 193 767.00 | | 1 198 608.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 069.00 | |
GF Total Operating Expenses (II) | | | 7 069.00 | |
GG - OPERATING RESULT (I - II) | | | -7 069.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 210 000.00 | |
GP Total financial income (V) | | | 210 000.00 | |
GR Interest and similar expenses | | | 9 295.00 | |
GU Total financial expenses (VI) | | | 9 295.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 200 704.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 193 635.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 210 000.00 | 230 000.00 | | 210 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 364.00 | 4 763.00 | | 16 364.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 193 635.00 | 225 236.00 | | 193 635.00 |
| |
| 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 | 1 150 000.00 | | | 1 150 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 150 000.00 | |
I4 DECREASES Grand Total | | | 1 150 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 150 000.00 | | | 1 150 000.00 |
| |
| 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 | 2 827.00 | 2 827.00 | | 2 827.00 |
8K Other liabilities (including liabilities related to repo transactions) | 610 246.00 | 610 246.00 | | 610 246.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 613 073.00 | 613 073.00 | | 613 073.00 |
