| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 512 640.00 | | 512 640.00 | 512 640.00 |
BZ Other receivables | 75 100.00 | | 75 100.00 | 75 100.00 |
CF Cash and cash equivalents | 3 842.00 | | 3 842.00 | 3 842.00 |
CJ TOTAL (II) | 78 942.00 | | 78 942.00 | 78 942.00 |
CO Grand total (0 to V) | 591 582.00 | | 591 582.00 | 591 582.00 |
CU Other investments | 512 640.00 | | 512 640.00 | 512 640.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 351 000.00 | | | 351 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 647.00 | | | 38 647.00 |
DL TOTAL (I) | 389 647.00 | | | 389 647.00 |
DU Loans and Debts from Credit Institutions (3) | 118 800.00 | | | 118 800.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 231.00 | | | 18 231.00 |
DX Trade payables and related accounts | 3 840.00 | | | 3 840.00 |
DY Tax and social security liabilities | 25.00 | | | 25.00 |
EA Other liabilities | 61 040.00 | | | 61 040.00 |
EC TOTAL (IV) | 201 935.00 | | | 201 935.00 |
EE Grand total (I to V) | 591 582.00 | | | 591 582.00 |
EG Accrued income and payables due within one year | 83 135.00 | | | 83 135.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 091.00 | |
FX Taxes, duties, and similar payments | | | 4 610.00 | |
GF Total Operating Expenses (II) | | | 9 701.00 | |
GG - OPERATING RESULT (I - II) | | | -9 701.00 | |
GK Income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 1 602.00 | |
GU Total financial expenses (VI) | | | 1 602.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 398.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 697.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 50.00 | | | 50.00 |
HH Total exceptional expenses (VIII) | 50.00 | | | 50.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -50.00 | | | -50.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 353.00 | | | 11 353.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 647.00 | | | 38 647.00 |
| |
| 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 | | | 512 640.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 512 640.00 | |
I4 DECREASES Grand Total | | | 512 640.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 512 640.00 | |
| |
| 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 | 3 840.00 | 3 840.00 | | 3 840.00 |
8K Other liabilities (including liabilities related to repo transactions) | 79 271.00 | 79 271.00 | | 79 271.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 75 100.00 | 75 100.00 | | 75 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 201 935.00 | 83 135.00 | 118 800.00 | 201 935.00 |
