| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 150 511.00 | | 150 511.00 | 150 511.00 |
BJ TOTAL (I) | 200 811.00 | | 200 811.00 | 200 811.00 |
BZ Other receivables | 4 317.00 | | 4 317.00 | 4 317.00 |
CF Cash and cash equivalents | 82 012.00 | | 82 012.00 | 82 012.00 |
CJ TOTAL (II) | 86 330.00 | | 86 330.00 | 86 330.00 |
CO Grand total (0 to V) | 287 141.00 | | 287 141.00 | 287 141.00 |
CU Other investments | 50 300.00 | | 50 300.00 | 50 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DG Other reserves | 100.00 | | | 100.00 |
DH Retained earnings | 292 070.00 | | | 292 070.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 645.00 | | | -10 645.00 |
DL TOTAL (I) | 282 525.00 | | | 282 525.00 |
DX Trade payables and related accounts | 4 616.00 | | | 4 616.00 |
EC TOTAL (IV) | 4 616.00 | | | 4 616.00 |
EE Grand total (I to V) | 287 141.00 | | | 287 141.00 |
EG Accrued income and payables due within one year | 4 616.00 | | | 4 616.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 243.00 | |
FX Taxes, duties, and similar payments | | | 90.00 | |
GF Total Operating Expenses (II) | | | 9 333.00 | |
GG - OPERATING RESULT (I - II) | | | -9 333.00 | |
GI Supported loss or transferred profit (IV) | | | 121.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 604.00 | |
GP Total financial income (V) | | | 1 604.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 604.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 795.00 | | | 2 795.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 604.00 | | | 1 604.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 249.00 | | | 12 249.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 645.00 | | | -10 645.00 |
| |
| 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 | 214 328.00 | | 1 604.00 | 214 328.00 |
I3 DECREASES Total Financial Fixed Assets | | 15 121.00 | 200 811.00 | |
I4 DECREASES Grand Total | | 15 121.00 | 200 811.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 214 328.00 | | 1 604.00 | 214 328.00 |
| |
| 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 | 4 616.00 | 4 616.00 | | 4 616.00 |
UL Receivables related to investments | 150 511.00 | | 150 511.00 | 150 511.00 |
VB VAT | 3 577.00 | 3 577.00 | | 3 577.00 |
VM Income taxes | 524.00 | 524.00 | | 524.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 216.00 | 216.00 | | 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 154 828.00 | 4 317.00 | 150 511.00 | 154 828.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 616.00 | 4 616.00 | | 4 616.00 |
