| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 003 600.00 | | 1 003 600.00 | 1 003 600.00 |
BZ Other receivables | 20 271.00 | | 20 271.00 | 20 271.00 |
CF Cash and cash equivalents | 121 510.00 | | 121 510.00 | 121 510.00 |
CH Prepaid expenses | 600.00 | | 600.00 | 600.00 |
CJ TOTAL (II) | 142 381.00 | | 142 381.00 | 142 381.00 |
CO Grand total (0 to V) | 1 145 981.00 | | 1 145 981.00 | 1 145 981.00 |
CU Other investments | 1 003 600.00 | | 1 003 600.00 | 1 003 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | | | 1 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 142 467.00 | | | 142 467.00 |
DK Regulated provisions | 693.00 | | | 693.00 |
DL TOTAL (I) | 1 143 160.00 | | | 1 143 160.00 |
DX Trade payables and related accounts | 2 821.00 | | | 2 821.00 |
EC TOTAL (IV) | 2 821.00 | | | 2 821.00 |
EE Grand total (I to V) | 1 145 981.00 | | | 1 145 981.00 |
EG Accrued income and payables due within one year | 2 821.00 | | | 2 821.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 111.00 | |
GF Total Operating Expenses (II) | | | 7 111.00 | |
GG - OPERATING RESULT (I - II) | | | -7 111.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GL Other interest and similar income | | | 271.00 | |
GP Total financial income (V) | | | 150 271.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150 271.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 143 160.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 693.00 | | | 693.00 |
HH Total exceptional expenses (VIII) | 693.00 | | | 693.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -693.00 | | | -693.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 271.00 | | | 150 271.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 804.00 | | | 7 804.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 142 467.00 | | | 142 467.00 |
| |
| 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 | | | 1 003 600.00 | |
I4 DECREASES Grand Total | | | 1 003 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 003 600.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 003 600.00 | |
| |
| 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 | 2 821.00 | 2 821.00 | | 2 821.00 |
VC Group and associates | 20 271.00 | 20 271.00 | | 20 271.00 |
VS Prepaid expenses | 600.00 | 600.00 | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 871.00 | 20 871.00 | | 20 871.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 821.00 | 2 821.00 | | 2 821.00 |
