| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 45 294.00 | | 45 294.00 | 45 294.00 |
BJ TOTAL (I) | 236 394.00 | | 236 394.00 | 236 394.00 |
CF Cash and cash equivalents | 229 206.00 | | 229 206.00 | 229 206.00 |
CJ TOTAL (II) | 229 206.00 | | 229 206.00 | 229 206.00 |
CO Grand total (0 to V) | 465 600.00 | | 465 600.00 | 465 600.00 |
CS Evaluated investments - equity method | 191 100.00 | | 191 100.00 | 191 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 404 403.00 | 388 495.00 | | 404 403.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 879.00 | 15 908.00 | | 35 879.00 |
DL TOTAL (I) | 448 532.00 | 412 653.00 | | 448 532.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 846.00 | 14 846.00 | | 14 846.00 |
DX Trade payables and related accounts | 1 582.00 | 2 259.00 | | 1 582.00 |
DY Tax and social security liabilities | 640.00 | 640.00 | | 640.00 |
EC TOTAL (IV) | 17 068.00 | 17 744.00 | | 17 068.00 |
EE Grand total (I to V) | 465 600.00 | 430 397.00 | | 465 600.00 |
EG Accrued income and payables due within one year | 17 068.00 | 17 744.00 | | 17 068.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 121.00 | |
GF Total Operating Expenses (II) | | | 4 121.00 | |
GG - OPERATING RESULT (I - II) | | | -4 121.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 40 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 879.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | 20 024.00 | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 121.00 | 4 116.00 | | 4 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 879.00 | 15 908.00 | | 35 879.00 |
| |
| 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 | 1 582.00 | 1 582.00 | | 1 582.00 |
VI Group and Associates | 14 846.00 | 14 846.00 | | 14 846.00 |
VQ Other Taxes, Duties, and Similar Debts | 640.00 | 640.00 | | 640.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 068.00 | 17 068.00 | | 17 068.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 068.00 | 17 068.00 | | 17 068.00 |
