| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 25 000.00 | | 25 000.00 | 25 000.00 |
BJ TOTAL (I) | 682 245.00 | | 682 245.00 | 682 245.00 |
BX Customers and related accounts | 200.00 | | 200.00 | 200.00 |
BZ Other receivables | 30 000.00 | | 30 000.00 | 30 000.00 |
CF Cash and cash equivalents | 398 465.00 | | 398 465.00 | 398 465.00 |
CJ TOTAL (II) | 428 665.00 | | 428 665.00 | 428 665.00 |
CO Grand total (0 to V) | 1 110 910.00 | | 1 110 910.00 | 1 110 910.00 |
CU Other investments | 657 245.00 | | 657 245.00 | 657 245.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 863 271.00 | | | 863 271.00 |
DD Legal reserve (1) | 13 322.00 | | | 13 322.00 |
DH Retained earnings | 228 468.00 | | | 228 468.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 888.00 | | | 4 888.00 |
DL TOTAL (I) | 1 109 950.00 | | | 1 109 950.00 |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
EC TOTAL (IV) | 960.00 | | | 960.00 |
EE Grand total (I to V) | 1 110 910.00 | | | 1 110 910.00 |
EG Accrued income and payables due within one year | 960.00 | | | 960.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 400.00 | | 2 400.00 | 2 400.00 |
FJ Net sales | 2 400.00 | | 2 400.00 | 2 400.00 |
FR Total operating income (I) | | | 2 400.00 | |
FW Other purchases and external expenses | | | 1 140.00 | |
GF Total Operating Expenses (II) | | | 1 140.00 | |
GG - OPERATING RESULT (I - II) | | | 1 259.00 | |
GL Other interest and similar income | | | 3 629.00 | |
GP Total financial income (V) | | | 3 629.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 629.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 888.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 029.00 | | | 6 029.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 140.00 | | | 1 140.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 888.00 | | | 4 888.00 |
| |
| 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 | 682 245.00 | | | 682 245.00 |
I3 DECREASES Total Financial Fixed Assets | | | 682 245.00 | |
I4 DECREASES Grand Total | | | 682 245.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 682 245.00 | | | 682 245.00 |
| |
| 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 |
UL Receivables related to investments | 25 000.00 | | 25 000.00 | 25 000.00 |
UX Other trade receivables | 200.00 | 200.00 | | 200.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 000.00 | 30 000.00 | | 30 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 200.00 | 30 200.00 | 25 000.00 | 55 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 960.00 | 960.00 | | 960.00 |
