| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 200 099.00 | | 5 200 099.00 | 5 200 099.00 |
BZ Other receivables | 933 112.00 | | 933 112.00 | 933 112.00 |
CD Marketable securities | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 298 934.00 | | 298 934.00 | 298 934.00 |
CJ TOTAL (II) | 1 232 147.00 | | 1 232 147.00 | 1 232 147.00 |
CO Grand total (0 to V) | 6 432 246.00 | | 6 432 246.00 | 6 432 246.00 |
CU Other investments | 5 200 099.00 | | 5 200 099.00 | 5 200 099.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 200 000.00 | | | 5 200 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 219 894.00 | | | 1 219 894.00 |
DL TOTAL (I) | 6 419 894.00 | | | 6 419 894.00 |
DU Loans and Debts from Credit Institutions (3) | 108.00 | | | 108.00 |
DX Trade payables and related accounts | 4 754.00 | | | 4 754.00 |
DY Tax and social security liabilities | 7 489.00 | | | 7 489.00 |
EC TOTAL (IV) | 12 351.00 | | | 12 351.00 |
EE Grand total (I to V) | 6 432 246.00 | | | 6 432 246.00 |
EG Accrued income and payables due within one year | 12 351.00 | | | 12 351.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 22 616.00 | |
GF Total Operating Expenses (II) | | | 22 616.00 | |
GG - OPERATING RESULT (I - II) | | | -22 616.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 250 000.00 | |
GP Total financial income (V) | | | 1 250 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 250 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 227 383.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 489.00 | | | 7 489.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 250 000.00 | | | 1 250 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 105.00 | | | 30 105.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 219 894.00 | | | 1 219 894.00 |
| |
| 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 | | | 5 200 099.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 5 200 099.00 | |
I4 DECREASES Grand Total | | | 5 200 099.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 5 200 099.00 | |
| |
| 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 | 4 755.00 | 4 755.00 | | 4 755.00 |
8E Income Taxes | 7 489.00 | 7 489.00 | | 7 489.00 |
VC Group and associates | 933 112.00 | 933 112.00 | | 933 112.00 |
VG Loans with a maturity of up to one year at origin | 108.00 | 108.00 | | 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 933 112.00 | 933 112.00 | | 933 112.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 352.00 | 12 352.00 | | 12 352.00 |
