| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 297 000.00 | | 297 000.00 | 297 000.00 |
CF Cash and cash equivalents | 169 340.00 | | 169 340.00 | 169 340.00 |
CJ TOTAL (II) | 169 340.00 | | 169 340.00 | 169 340.00 |
CO Grand total (0 to V) | 466 340.00 | | 466 340.00 | 466 340.00 |
CS Evaluated investments - equity method | 297 000.00 | | 297 000.00 | 297 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 210 707.00 | 154 156.00 | | 210 707.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 302.00 | 56 551.00 | | 65 302.00 |
DL TOTAL (I) | 441 008.00 | 375 707.00 | | 441 008.00 |
DU Loans and Debts from Credit Institutions (3) | 23 579.00 | 94 862.00 | | 23 579.00 |
DV Miscellaneous Loans and Financial Debts (4) | 792.00 | 315.00 | | 792.00 |
DX Trade payables and related accounts | 960.00 | 960.00 | | 960.00 |
EC TOTAL (IV) | 25 332.00 | 96 137.00 | | 25 332.00 |
EE Grand total (I to V) | 466 340.00 | 471 844.00 | | 466 340.00 |
EG Accrued income and payables due within one year | | 96 137.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 788.00 | |
FX Taxes, duties, and similar payments | | | 165.00 | |
GF Total Operating Expenses (II) | | | 1 953.00 | |
GG - OPERATING RESULT (I - II) | | | -1 953.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 270.00 | |
GP Total financial income (V) | | | 70 270.00 | |
GR Interest and similar expenses | | | 3 015.00 | |
GU Total financial expenses (VI) | | | 3 015.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 255.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 302.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 70 270.00 | 62 000.00 | | 70 270.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 968.00 | 5 449.00 | | 4 968.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 302.00 | 56 551.00 | | 65 302.00 |
| |
| 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 | 297 000.00 | | | 297 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 297 000.00 | |
I4 DECREASES Grand Total | | | 297 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 297 000.00 | | | 297 000.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
8K Other liabilities (including liabilities related to repo transactions) | 792.00 | 792.00 | | 792.00 |
VG Loans with a maturity of up to one year at origin | 23 579.00 | 23 579.00 | | 23 579.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 332.00 | 25 332.00 | | 25 332.00 |
