| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 179 634.00 | | 179 634.00 | 179 634.00 |
BJ TOTAL (I) | 1 126 734.00 | | 1 126 734.00 | 1 126 734.00 |
CF Cash and cash equivalents | 77.00 | | 77.00 | 77.00 |
CJ TOTAL (II) | 77.00 | | 77.00 | 77.00 |
CO Grand total (0 to V) | 1 126 811.00 | | 1 126 811.00 | 1 126 811.00 |
CU Other investments | 947 100.00 | | 947 100.00 | 947 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 947 100.00 | 947 100.00 | | 947 100.00 |
DD Legal reserve (1) | 4 886.00 | 1 325.00 | | 4 886.00 |
DG Other reserves | 92 801.00 | 25 146.00 | | 92 801.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 312.00 | 71 216.00 | | 80 312.00 |
DL TOTAL (I) | 1 125 099.00 | 1 044 787.00 | | 1 125 099.00 |
DX Trade payables and related accounts | 1 712.00 | 1 692.00 | | 1 712.00 |
EC TOTAL (IV) | 1 712.00 | 1 692.00 | | 1 712.00 |
EE Grand total (I to V) | 1 126 811.00 | 1 046 479.00 | | 1 126 811.00 |
EG Accrued income and payables due within one year | 1 712.00 | 1 692.00 | | 1 712.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 745.00 | |
GF Total Operating Expenses (II) | | | 1 745.00 | |
GG - OPERATING RESULT (I - II) | | | -1 745.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 458.00 | |
GO Net income from sales of marketable securities | | | 1 599.00 | |
GP Total financial income (V) | | | 82 057.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 82 057.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 312.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 82 057.00 | 72 970.00 | | 82 057.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 745.00 | 1 754.00 | | 1 745.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 312.00 | 71 216.00 | | 80 312.00 |
| |
| 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 | 1 046 377.00 | | 83 402.00 | 1 046 377.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 045.00 | 1 126 734.00 | |
I4 DECREASES Grand Total | | 3 045.00 | 1 126 734.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 046 377.00 | | 83 402.00 | 1 046 377.00 |
| |
| 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 | 1 712.00 | 1 712.00 | | 1 712.00 |
UL Receivables related to investments | 179 634.00 | | 179 634.00 | 179 634.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 179 634.00 | | 179 634.00 | 179 634.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 712.00 | 1 712.00 | | 1 712.00 |
