| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 458 498.00 | | 458 498.00 | 458 498.00 |
BJ TOTAL (I) | 458 797.00 | | 458 797.00 | 458 797.00 |
CF Cash and cash equivalents | 15 079.00 | | 15 079.00 | 15 079.00 |
CJ TOTAL (II) | 15 079.00 | | 15 079.00 | 15 079.00 |
CO Grand total (0 to V) | 473 877.00 | | 473 877.00 | 473 877.00 |
CU Other investments | 299.00 | | 299.00 | 299.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | | | 9 000.00 |
DH Retained earnings | -347.00 | | | -347.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 582.00 | | | 1 582.00 |
DL TOTAL (I) | 10 235.00 | | | 10 235.00 |
DV Miscellaneous Loans and Financial Debts (4) | 463 196.00 | | | 463 196.00 |
DY Tax and social security liabilities | 445.00 | | | 445.00 |
EC TOTAL (IV) | 463 641.00 | | | 463 641.00 |
EE Grand total (I to V) | 473 877.00 | | | 473 877.00 |
EG Accrued income and payables due within one year | 445.00 | | | 445.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 577.00 | |
GF Total Operating Expenses (II) | | | 2 577.00 | |
GG - OPERATING RESULT (I - II) | | | -2 577.00 | |
GK Income from other securities and fixed asset receivables | | | 4 604.00 | |
GP Total financial income (V) | | | 4 604.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 604.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 027.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 445.00 | | | 445.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 605.00 | | | 4 605.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 022.00 | | | 3 022.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 582.00 | | | 1 582.00 |
| |
| 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 | 364 493.00 | | 94 305.00 | 364 493.00 |
I3 DECREASES Total Financial Fixed Assets | | | 458 798.00 | |
I4 DECREASES Grand Total | | | 458 798.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 364 493.00 | | 94 305.00 | 364 493.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 445.00 | 445.00 | | 445.00 |
UL Receivables related to investments | 458 499.00 | | 458 499.00 | 458 499.00 |
VI Group and Associates | 463 197.00 | | 463 197.00 | 463 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 458 499.00 | | 458 499.00 | 458 499.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 463 642.00 | 445.00 | 463 197.00 | 463 642.00 |
