| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 42 000.00 | | 42 000.00 | 42 000.00 |
BJ TOTAL (I) | 302 915.00 | | 302 915.00 | 302 915.00 |
BZ Other receivables | 162.00 | | 162.00 | 162.00 |
CF Cash and cash equivalents | 7 840.00 | | 7 840.00 | 7 840.00 |
CJ TOTAL (II) | 8 002.00 | | 8 002.00 | 8 002.00 |
CO Grand total (0 to V) | 310 917.00 | | 310 917.00 | 310 917.00 |
CP Shares due in less than one year | 42 000.00 | | | 42 000.00 |
CU Other investments | 260 915.00 | | 260 915.00 | 260 915.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 260 000.00 | | | 260 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 067.00 | | | 49 067.00 |
DL TOTAL (I) | 309 067.00 | | | 309 067.00 |
DX Trade payables and related accounts | 780.00 | | | 780.00 |
DY Tax and social security liabilities | 1.00 | | | 1.00 |
DZ Fixed asset liabilities and related accounts | 900.00 | | | 900.00 |
EA Other liabilities | 169.00 | | | 169.00 |
EC TOTAL (IV) | 1 850.00 | | | 1 850.00 |
EE Grand total (I to V) | 310 917.00 | | | 310 917.00 |
EG Accrued income and payables due within one year | 1 850.00 | | | 1 850.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 882.00 | |
GF Total Operating Expenses (II) | | | 882.00 | |
GG - OPERATING RESULT (I - II) | | | -882.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 51.00 | |
GU Total financial expenses (VI) | | | 51.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 949.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 067.00 | |
| |
| 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) | 933.00 | | | 933.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 067.00 | | | 49 067.00 |
| |
| 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 | | | 302 915.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 302 915.00 | |
I4 DECREASES Grand Total | | | 302 915.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 302 915.00 | |
| |
| 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 | 780.00 | 780.00 | | 780.00 |
8J Fixed Asset Liabilities and Related Accounts | 900.00 | 900.00 | | 900.00 |
8K Other liabilities (including liabilities related to repo transactions) | 169.00 | 169.00 | | 169.00 |
UL Receivables related to investments | 42 000.00 | 42 000.00 | | 42 000.00 |
VB VAT | 162.00 | 162.00 | | 162.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 162.00 | 42 162.00 | | 42 162.00 |
VW VAT | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 850.00 | 1 850.00 | | 1 850.00 |
