| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 22 500.00 | | 22 500.00 | 22 500.00 |
BJ TOTAL (I) | 346 538.00 | | 346 538.00 | 346 538.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 35 282.00 | | 35 282.00 | 35 282.00 |
CJ TOTAL (II) | 35 282.00 | | 35 282.00 | 35 282.00 |
CO Grand total (0 to V) | 381 820.00 | | 381 820.00 | 381 820.00 |
CP Shares due in less than one year | 22 500.00 | | | 22 500.00 |
CU Other investments | 324 038.00 | | 324 038.00 | 324 038.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 325 000.00 | 325 000.00 | | 325 000.00 |
DD Legal reserve (1) | 6 275.00 | 4 098.00 | | 6 275.00 |
DH Retained earnings | 29 139.00 | 17 030.00 | | 29 139.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 722.00 | 43 536.00 | | 20 722.00 |
DL TOTAL (I) | 381 136.00 | 389 664.00 | | 381 136.00 |
DX Trade payables and related accounts | 684.00 | 1 368.00 | | 684.00 |
EC TOTAL (IV) | 684.00 | 1 368.00 | | 684.00 |
EE Grand total (I to V) | 381 820.00 | 391 032.00 | | 381 820.00 |
EG Accrued income and payables due within one year | 684.00 | 1 368.00 | | 684.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 778.00 | |
GF Total Operating Expenses (II) | | | 1 778.00 | |
GG - OPERATING RESULT (I - II) | | | -1 778.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 500.00 | |
GP Total financial income (V) | | | 22 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 500.00 | 45 000.00 | | 22 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 778.00 | 1 464.00 | | 1 778.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 722.00 | 43 536.00 | | 20 722.00 |
| |
| 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 | 346 538.00 | | 22 500.00 | 346 538.00 |
I3 DECREASES Total Financial Fixed Assets | | 22 500.00 | 346 538.00 | |
I4 DECREASES Grand Total | | 22 500.00 | 346 538.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 346 538.00 | | 22 500.00 | 346 538.00 |
| |
| 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 | 684.00 | 684.00 | | 684.00 |
UL Receivables related to investments | 22 500.00 | 22 500.00 | | 22 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 500.00 | 22 500.00 | | 22 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 684.00 | 684.00 | | 684.00 |
