| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 905 000.00 | | 2 905 000.00 | 2 905 000.00 |
CF Cash and cash equivalents | 191 120.00 | | 191 120.00 | 191 120.00 |
CH Prepaid expenses | 244.00 | | 244.00 | 244.00 |
CJ TOTAL (II) | 191 365.00 | | 191 365.00 | 191 365.00 |
CO Grand total (0 to V) | 3 096 365.00 | | 3 096 365.00 | 3 096 365.00 |
CU Other investments | 2 905 000.00 | | 2 905 000.00 | 2 905 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 407 000.00 | | | 2 407 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 177 419.00 | | | 177 419.00 |
DL TOTAL (I) | 2 584 419.00 | | | 2 584 419.00 |
DU Loans and Debts from Credit Institutions (3) | 498 006.00 | | | 498 006.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 320.00 | | | 12 320.00 |
DX Trade payables and related accounts | 1 618.00 | | | 1 618.00 |
EA Other liabilities | 2.00 | | | 2.00 |
EC TOTAL (IV) | 511 946.00 | | | 511 946.00 |
EE Grand total (I to V) | 3 096 365.00 | | | 3 096 365.00 |
EG Accrued income and payables due within one year | 123 839.00 | | | 123 839.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 080.00 | |
GF Total Operating Expenses (II) | | | 10 080.00 | |
GG - OPERATING RESULT (I - II) | | | -10 080.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 188 500.00 | |
GP Total financial income (V) | | | 188 500.00 | |
GR Interest and similar expenses | | | 1 002.00 | |
GU Total financial expenses (VI) | | | 1 002.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 187 498.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 177 419.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 188 500.00 | | | 188 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 081.00 | | | 11 081.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 177 419.00 | | | 177 419.00 |
| |
| 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 | | | 2 905 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 905 000.00 | |
I4 DECREASES Grand Total | | | 2 905 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 905 000.00 | |
