| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | | |
BJ TOTAL (I) | 197 003.00 | | 197 003.00 | 197 003.00 |
BZ Other receivables | 371 137.00 | | 371 137.00 | 371 137.00 |
CF Cash and cash equivalents | 15 552.00 | | 15 552.00 | 15 552.00 |
CJ TOTAL (II) | 386 690.00 | | 386 690.00 | 386 690.00 |
CO Grand total (0 to V) | 583 693.00 | | 583 693.00 | 583 693.00 |
CU Other investments | 197 003.00 | | 197 003.00 | 197 003.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DB Share, merger, contribution premiums, etc. | 216 050.00 | | | 216 050.00 |
DH Retained earnings | -248 662.00 | | | -248 662.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 919.00 | | | 23 919.00 |
DL TOTAL (I) | 491 306.00 | | | 491 306.00 |
DV Miscellaneous Loans and Financial Debts (4) | 90 394.00 | | | 90 394.00 |
DX Trade payables and related accounts | 1 992.00 | | | 1 992.00 |
EC TOTAL (IV) | 92 386.00 | | | 92 386.00 |
EE Grand total (I to V) | 583 693.00 | | | 583 693.00 |
EG Accrued income and payables due within one year | 92 386.00 | | | 92 386.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 079.00 | |
GF Total Operating Expenses (II) | | | 3 079.00 | |
GG - OPERATING RESULT (I - II) | | | -3 079.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 006.00 | |
GP Total financial income (V) | | | 29 006.00 | |
GR Interest and similar expenses | | | 2 008.00 | |
GU Total financial expenses (VI) | | | 2 008.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 998.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 919.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 006.00 | | | 29 006.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 087.00 | | | 5 087.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 919.00 | | | 23 919.00 |
| |
| 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 | 192 004.00 | | | 192 004.00 |
I3 DECREASES Total Financial Fixed Assets | | | 197 003.00 | |
I4 DECREASES Grand Total | | | 197 003.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 192 004.00 | | | 192 004.00 |
| |
| 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 | 1 992.00 | 1 992.00 | | 1 992.00 |
8K Other liabilities (including liabilities related to repo transactions) | 90 394.00 | 90 394.00 | | 90 394.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 371 138.00 | 371 138.00 | | 371 138.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 387.00 | 92 387.00 | | 92 387.00 |
