| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 128 468.00 | | 128 468.00 | 128 468.00 |
CF Cash and cash equivalents | 9 351.00 | | 9 351.00 | 9 351.00 |
CJ TOTAL (II) | 9 351.00 | | 9 351.00 | 9 351.00 |
CO Grand total (0 to V) | 137 819.00 | | 137 819.00 | 137 819.00 |
CU Other investments | 128 468.00 | | 128 468.00 | 128 468.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 126 188.00 | | | 126 188.00 |
DK Regulated provisions | 739.00 | | | 739.00 |
DL TOTAL (I) | 131 927.00 | | | 131 927.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 546.00 | | | 3 546.00 |
DX Trade payables and related accounts | 46.00 | | | 46.00 |
DY Tax and social security liabilities | 1 100.00 | | | 1 100.00 |
EA Other liabilities | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 5 892.00 | | | 5 892.00 |
EE Grand total (I to V) | 137 819.00 | | | 137 819.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 307.00 | | 2 307.00 | 2 307.00 |
FJ Net sales | 2 307.00 | | 2 307.00 | 2 307.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 308.00 | |
FW Other purchases and external expenses | | | 3 117.00 | |
FX Taxes, duties, and similar payments | | | 357.00 | |
FY Salaries and Wages | | | 189.00 | |
GF Total Operating Expenses (II) | | | 3 663.00 | |
GG - OPERATING RESULT (I - II) | | | -1 356.00 | |
GL Other interest and similar income | | | 128 936.00 | |
GP Total financial income (V) | | | 128 936.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 128 936.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 580.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 739.00 | | | 739.00 |
HH Total exceptional expenses (VIII) | 739.00 | | | 739.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -739.00 | | | -739.00 |
HK Income tax | 653.00 | | | 653.00 |
HL TOTAL REVENUE (I + III + V + VII) | 131 243.00 | | | 131 243.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 055.00 | | | 5 055.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 126 188.00 | | | 126 188.00 |
| |
| 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 | | | 128 468.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 128 468.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 739.00 | | |
7C Grand total | | 739.00 | | |
UJ - Exceptional | | 739.00 | | |
| |
| 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 | 46.00 | 46.00 | | 46.00 |
8C Staff and Related Accounts | 95.00 | 95.00 | | 95.00 |
8E Income Taxes | 653.00 | 653.00 | | 653.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 200.00 | 1 200.00 | | 1 200.00 |
VI Group and Associates | 3 546.00 | 3 546.00 | | 3 546.00 |
VQ Other Taxes, Duties, and Similar Debts | 160.00 | 160.00 | | 160.00 |
VW VAT | 192.00 | 192.00 | | 192.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 892.00 | 5 892.00 | | 5 892.00 |
