| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 641 086.00 | | 641 086.00 | 641 086.00 |
BZ Other receivables | 3 052.00 | | 3 052.00 | 3 052.00 |
CF Cash and cash equivalents | 44 021.00 | | 44 021.00 | 44 021.00 |
CJ TOTAL (II) | 47 072.00 | | 47 072.00 | 47 072.00 |
CO Grand total (0 to V) | 688 158.00 | | 688 158.00 | 688 158.00 |
CU Other investments | 641 086.00 | | 641 086.00 | 641 086.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 637 096.00 | 115 796.00 | | 637 096.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 059.00 | 10 558.00 | | 49 059.00 |
DL TOTAL (I) | 686 155.00 | 126 354.00 | | 686 155.00 |
DU Loans and Debts from Credit Institutions (3) | | 30.00 | | |
DX Trade payables and related accounts | 3.00 | 3.00 | | 3.00 |
EA Other liabilities | 2 000.00 | 1 000.00 | | 2 000.00 |
EC TOTAL (IV) | 2 003.00 | 1 033.00 | | 2 003.00 |
EE Grand total (I to V) | 688 158.00 | 127 387.00 | | 688 158.00 |
EG Accrued income and payables due within one year | 2 003.00 | 1 033.00 | | 2 003.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 30.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 674.00 | |
FX Taxes, duties, and similar payments | | | 197.00 | |
GF Total Operating Expenses (II) | | | 8 871.00 | |
GG - OPERATING RESULT (I - II) | | | -8 871.00 | |
GL Other interest and similar income | | | 57 930.00 | |
GP Total financial income (V) | | | 57 930.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 930.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 059.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 57 930.00 | 21 840.00 | | 57 930.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 871.00 | 11 282.00 | | 8 871.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 059.00 | 10 558.00 | | 49 059.00 |
| |
| 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 | 119 786.00 | | 521 300.00 | 119 786.00 |
I3 DECREASES Total Financial Fixed Assets | | | 641 086.00 | |
I4 DECREASES Grand Total | | | 641 086.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 119 786.00 | | 521 300.00 | 119 786.00 |
| |
| 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 | 3.00 | 3.00 | | 3.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
VB VAT | 3 052.00 | | | 3 052.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 052.00 | 3 052.00 | | 3 052.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 003.00 | 2 003.00 | | 2 003.00 |
