| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 221 600.00 | | 1 221 600.00 | 1 221 600.00 |
BZ Other receivables | 59 736.00 | | 59 736.00 | 59 736.00 |
CF Cash and cash equivalents | 651.00 | | 651.00 | 651.00 |
CJ TOTAL (II) | 60 387.00 | | 60 387.00 | 60 387.00 |
CO Grand total (0 to V) | 1 281 987.00 | | 1 281 987.00 | 1 281 987.00 |
CU Other investments | 1 221 600.00 | | 1 221 600.00 | 1 221 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 122 160.00 | | | 122 160.00 |
DB Share, merger, contribution premiums, etc. | 1 099 440.00 | | | 1 099 440.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 297.00 | | | 54 297.00 |
DL TOTAL (I) | 1 275 897.00 | | | 1 275 897.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 090.00 | | | 6 090.00 |
EC TOTAL (IV) | 6 090.00 | | | 6 090.00 |
EE Grand total (I to V) | 1 281 987.00 | | | 1 281 987.00 |
EI Including equity loans | 6 090.00 | | | 6 090.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 743.00 | |
GF Total Operating Expenses (II) | | | 6 743.00 | |
GG - OPERATING RESULT (I - II) | | | -6 743.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 61 407.00 | |
GP Total financial income (V) | | | 61 407.00 | |
GR Interest and similar expenses | | | 366.00 | |
GU Total financial expenses (VI) | | | 366.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 61 040.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 297.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 61 407.00 | | | 61 407.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 109.00 | | | 7 109.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 297.00 | | | 54 297.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 1 221 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 221 600.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 59 736.00 | 59 736.00 | | 59 736.00 |
VI Group and Associates | 6 090.00 | 6 090.00 | | 6 090.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 736.00 | 59 736.00 | | 59 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 090.00 | 6 090.00 | | 6 090.00 |
