| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 47 773.00 | | 47 773.00 | 47 773.00 |
BJ TOTAL (I) | 317 763.00 | | 317 763.00 | 317 763.00 |
BZ Other receivables | 1 938.00 | | 1 938.00 | 1 938.00 |
CJ TOTAL (II) | 1 938.00 | | 1 938.00 | 1 938.00 |
CO Grand total (0 to V) | 319 701.00 | | 319 701.00 | 319 701.00 |
CP Shares due in less than one year | 47 773.00 | | | 47 773.00 |
CU Other investments | 269 990.00 | | 269 990.00 | 269 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 270 000.00 | | | 270 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 486.00 | | | 42 486.00 |
DL TOTAL (I) | 312 486.00 | | | 312 486.00 |
DX Trade payables and related accounts | 7 215.00 | | | 7 215.00 |
EC TOTAL (IV) | 7 215.00 | | | 7 215.00 |
EE Grand total (I to V) | 319 701.00 | | | 319 701.00 |
EG Accrued income and payables due within one year | 7 215.00 | | | 7 215.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 7 505.00 | |
GF Total Operating Expenses (II) | | | 7 505.00 | |
GG - OPERATING RESULT (I - II) | | | -7 505.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 9.00 | |
GU Total financial expenses (VI) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 991.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 486.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 514.00 | | | 7 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 486.00 | | | 42 486.00 |
| |
| 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 | | | 322 490.00 | |
I3 DECREASES Total Financial Fixed Assets | | 4 727.00 | 317 763.00 | |
I4 DECREASES Grand Total | | 4 727.00 | 317 763.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 322 490.00 | |
| |
| 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 | 7 215.00 | 7 215.00 | | 7 215.00 |
UL Receivables related to investments | 47 773.00 | 47 773.00 | | 47 773.00 |
VB VAT | 1 501.00 | 1 501.00 | | 1 501.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 437.00 | 437.00 | | 437.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 711.00 | 49 711.00 | | 49 711.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 215.00 | 7 215.00 | | 7 215.00 |
