| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 490 726.00 | | 490 726.00 | 490 726.00 |
CF Cash and cash equivalents | 8 088.00 | | 8 088.00 | 8 088.00 |
CJ TOTAL (II) | 8 088.00 | | 8 088.00 | 8 088.00 |
CO Grand total (0 to V) | 498 814.00 | | 498 814.00 | 498 814.00 |
CS Evaluated investments - equity method | 490 726.00 | | 490 726.00 | 490 726.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 246 800.00 | | | 246 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 247 916.00 | | | 247 916.00 |
DL TOTAL (I) | 494 716.00 | | | 494 716.00 |
DT Other Bond Issues | 1.00 | | | 1.00 |
DX Trade payables and related accounts | 3 600.00 | | | 3 600.00 |
DY Tax and social security liabilities | 497.00 | | | 497.00 |
EA Other liabilities | 1.00 | | | 1.00 |
EC TOTAL (IV) | 4 098.00 | | | 4 098.00 |
EE Grand total (I to V) | 498 814.00 | | | 498 814.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 586.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 9 587.00 | |
GG - OPERATING RESULT (I - II) | | | -9 587.00 | |
GL Other interest and similar income | | | 258 000.00 | |
GP Total financial income (V) | | | 258 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 258 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 248 413.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 497.00 | | | 497.00 |
HL TOTAL REVENUE (I + III + V + VII) | 258 000.00 | | | 258 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 084.00 | | | 10 084.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 247 916.00 | | | 247 916.00 |
| |
| 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 | | | 490 726.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 490 726.00 | |
I4 DECREASES Grand Total | | | 490 726.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 490 726.00 | |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
8D Social Security and Other Social Organizations | 497.00 | 497.00 | | 497.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 098.00 | 4 098.00 | | 4 098.00 |
