| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 32 178.00 | | 32 178.00 | 32 178.00 |
BJ TOTAL (I) | 457 178.00 | | 457 178.00 | 457 178.00 |
BZ Other receivables | 627.00 | | 627.00 | 627.00 |
CF Cash and cash equivalents | 384.00 | | 384.00 | 384.00 |
CJ TOTAL (II) | 1 011.00 | | 1 011.00 | 1 011.00 |
CO Grand total (0 to V) | 458 189.00 | | 458 189.00 | 458 189.00 |
CU Other investments | 425 000.00 | | 425 000.00 | 425 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 425 000.00 | 425 000.00 | | 425 000.00 |
DD Legal reserve (1) | 5 857.00 | | | 5 857.00 |
DG Other reserves | 26 283.00 | | | 26 283.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 029.00 | 117 140.00 | | -1 029.00 |
DL TOTAL (I) | 456 111.00 | 542 140.00 | | 456 111.00 |
DX Trade payables and related accounts | 1 080.00 | 1 543.00 | | 1 080.00 |
DY Tax and social security liabilities | 998.00 | 554.00 | | 998.00 |
EC TOTAL (IV) | 2 078.00 | 2 097.00 | | 2 078.00 |
EE Grand total (I to V) | 458 189.00 | 544 237.00 | | 458 189.00 |
EG Accrued income and payables due within one year | 2 078.00 | 2 097.00 | | 2 078.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 029.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 029.00 | |
GG - OPERATING RESULT (I - II) | | | -1 029.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 029.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 554.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 120 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 029.00 | 2 860.00 | | 1 029.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 029.00 | 117 140.00 | | -1 029.00 |
| |
| 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 | 543 800.00 | | | 543 800.00 |
I3 DECREASES Total Financial Fixed Assets | | 86 622.00 | 457 178.00 | |
I4 DECREASES Grand Total | | 86 622.00 | 457 178.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 543 800.00 | | | 543 800.00 |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
8K Other liabilities (including liabilities related to repo transactions) | 998.00 | 998.00 | | 998.00 |
UL Receivables related to investments | 32 178.00 | | 32 178.00 | 32 178.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 627.00 | 627.00 | | 627.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 805.00 | 627.00 | 32 178.00 | 32 805.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 078.00 | 2 078.00 | | 2 078.00 |
