| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 107 000.00 | | 107 000.00 | 107 000.00 |
BJ TOTAL (I) | 417 750.00 | | 417 750.00 | 417 750.00 |
CF Cash and cash equivalents | 5 100.00 | | 5 100.00 | 5 100.00 |
CJ TOTAL (II) | 5 100.00 | | 5 100.00 | 5 100.00 |
CO Grand total (0 to V) | 422 850.00 | | 422 850.00 | 422 850.00 |
CP Shares due in less than one year | 107 000.00 | | | 107 000.00 |
CU Other investments | 310 750.00 | | 310 750.00 | 310 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 310 000.00 | | | 310 000.00 |
DH Retained earnings | -6 428.00 | | | -6 428.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 596.00 | | | 107 596.00 |
DL TOTAL (I) | 411 168.00 | | | 411 168.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 600.00 | | | 2 600.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
DY Tax and social security liabilities | 7 632.00 | | | 7 632.00 |
EA Other liabilities | 250.00 | | | 250.00 |
EC TOTAL (IV) | 11 682.00 | | | 11 682.00 |
EE Grand total (I to V) | 422 850.00 | | | 422 850.00 |
EI Including equity loans | 2 600.00 | | | 2 600.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 200.00 | |
GF Total Operating Expenses (II) | | | 1 200.00 | |
GG - OPERATING RESULT (I - II) | | | -1 200.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 110 000.00 | |
GP Total financial income (V) | | | 110 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 110 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 108 800.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 204.00 | | | 1 204.00 |
HL TOTAL REVENUE (I + III + V + VII) | 110 000.00 | | | 110 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 404.00 | | | 2 404.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 596.00 | | | 107 596.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8E Income Taxes | 1 204.00 | 1 204.00 | | 1 204.00 |
8K Other liabilities (including liabilities related to repo transactions) | 250.00 | 250.00 | | 250.00 |
UL Receivables related to investments | 107 000.00 | 107 000.00 | | 107 000.00 |
VI Group and Associates | 2 600.00 | 2 600.00 | | 2 600.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 428.00 | 6 428.00 | | 6 428.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 107 000.00 | 107 000.00 | | 107 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 682.00 | 11 682.00 | | 11 682.00 |
