| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 281 000.00 | | 281 000.00 | 281 000.00 |
CF Cash and cash equivalents | 10 402.00 | | 10 402.00 | 10 402.00 |
CH Prepaid expenses | 36.00 | | 36.00 | 36.00 |
CJ TOTAL (II) | 10 438.00 | | 10 438.00 | 10 438.00 |
CO Grand total (0 to V) | 291 438.00 | | 291 438.00 | 291 438.00 |
CS Evaluated investments - equity method | 281 000.00 | | 281 000.00 | 281 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 281 000.00 | 281 000.00 | | 281 000.00 |
DD Legal reserve (1) | 649.00 | | | 649.00 |
DH Retained earnings | | -5 821.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 214.00 | 6 470.00 | | 8 214.00 |
DL TOTAL (I) | 289 863.00 | 281 649.00 | | 289 863.00 |
DV Miscellaneous Loans and Financial Debts (4) | 447.00 | 352.00 | | 447.00 |
DX Trade payables and related accounts | 1 082.00 | 1 010.00 | | 1 082.00 |
EA Other liabilities | 46.00 | | | 46.00 |
EC TOTAL (IV) | 1 575.00 | 1 362.00 | | 1 575.00 |
EE Grand total (I to V) | 291 438.00 | 283 012.00 | | 291 438.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 386.00 | |
GF Total Operating Expenses (II) | | | 1 386.00 | |
GG - OPERATING RESULT (I - II) | | | -1 386.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 600.00 | |
GP Total financial income (V) | | | 9 600.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 600.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 214.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 600.00 | 7 680.00 | | 9 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 386.00 | 1 210.00 | | 1 386.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 214.00 | 6 470.00 | | 8 214.00 |
| |
| 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 | | | 281 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 281 000.00 | |
I4 DECREASES Grand Total | | | 281 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 281 000.00 | |
| |
| 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 | 1 082.00 | 1 082.00 | | 1 082.00 |
8K Other liabilities (including liabilities related to repo transactions) | 492.00 | 492.00 | | 492.00 |
VS Prepaid expenses | 36.00 | 36.00 | | 36.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36.00 | 36.00 | | 36.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 575.00 | 1 575.00 | | 1 575.00 |
