| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 826 566.00 | |
BZ Other receivables | | | 44 450.00 | |
CF Cash and cash equivalents | | | 94 259.00 | |
CJ TOTAL (II) | | | 138 709.00 | |
CO Grand total (0 to V) | | | 965 275.00 | |
CS Evaluated investments - equity method | | | 826 566.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 295 756.00 | | | 295 756.00 |
DL TOTAL (I) | 296 756.00 | | | 296 756.00 |
DX Trade payables and related accounts | 192.00 | | | 192.00 |
DY Tax and social security liabilities | 1 761.00 | | | 1 761.00 |
EA Other liabilities | 666 566.00 | | | 666 566.00 |
EC TOTAL (IV) | 668 519.00 | | | 668 519.00 |
EE Grand total (I to V) | 965 275.00 | | | 965 275.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 813.00 | |
GF Total Operating Expenses (II) | | | 2 813.00 | |
GG - OPERATING RESULT (I - II) | | | -2 813.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GL Other interest and similar income | | | 300 817.00 | |
GP Total financial income (V) | | | 300 817.00 | |
GR Interest and similar expenses | | | 487.00 | |
GU Total financial expenses (VI) | | | 487.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 300 330.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 297 517.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 761.00 | | | 1 761.00 |
HL TOTAL REVENUE (I + III + V + VII) | 300 817.00 | | | 300 817.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 061.00 | | | 5 061.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 295 756.00 | | | 295 756.00 |
| |
| 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 | | 826 566.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 826 566.00 | |
I4 DECREASES Grand Total | | | 826 566.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | 826 566.00 | | |
| |
| 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 | 192.00 | 192.00 | | 192.00 |
8E Income Taxes | 1 761.00 | 1 761.00 | | 1 761.00 |
8K Other liabilities (including liabilities related to repo transactions) | 666 566.00 | 666 566.00 | | 666 566.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 44 450.00 | 44 450.00 | | 44 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 450.00 | 44 450.00 | | 44 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 668 519.00 | 668 519.00 | | 668 519.00 |
