| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 720 400.00 | | 720 400.00 | 720 400.00 |
BX Customers and related accounts | 4 420.00 | | 4 420.00 | 4 420.00 |
BZ Other receivables | 600.00 | | 600.00 | 600.00 |
CF Cash and cash equivalents | 1 186.00 | | 1 186.00 | 1 186.00 |
CJ TOTAL (II) | 6 206.00 | | 6 206.00 | 6 206.00 |
CO Grand total (0 to V) | 726 606.00 | | 726 606.00 | 726 606.00 |
CU Other investments | 720 400.00 | | 720 400.00 | 720 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 637 000.00 | | | 637 000.00 |
DH Retained earnings | -6 705.00 | | | -6 705.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 498.00 | | | 8 498.00 |
DL TOTAL (I) | 638 792.00 | | | 638 792.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 200.00 | | | 82 200.00 |
DX Trade payables and related accounts | 3 600.00 | | | 3 600.00 |
DY Tax and social security liabilities | 2 013.00 | | | 2 013.00 |
EC TOTAL (IV) | 87 813.00 | | | 87 813.00 |
EE Grand total (I to V) | 726 606.00 | | | 726 606.00 |
EG Accrued income and payables due within one year | 87 813.00 | | | 87 813.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 183.00 | | 12 183.00 | 12 183.00 |
FJ Net sales | 12 183.00 | | 12 183.00 | 12 183.00 |
FR Total operating income (I) | | | 12 183.00 | |
FW Other purchases and external expenses | | | 2 867.00 | |
FX Taxes, duties, and similar payments | | | 500.00 | |
GF Total Operating Expenses (II) | | | 3 367.00 | |
GG - OPERATING RESULT (I - II) | | | 8 815.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 000.00 | |
GP Total financial income (V) | | | 51 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 815.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 317.00 | | | 317.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 183.00 | | | 12 183.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 684.00 | | | 3 684.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 498.00 | | | 8 498.00 |
| |
| 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 | 720 400.00 | | | 720 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 720 400.00 | |
I4 DECREASES Grand Total | | | 720 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 720 400.00 | | | 720 400.00 |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 82 200.00 | 82 200.00 | | 82 200.00 |
UX Other trade receivables | 4 420.00 | | | 4 420.00 |
VI Group and Associates | 50 450.00 | 50 450.00 | | 50 450.00 |
VP Miscellaneous | 600.00 | | | 600.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 014.00 | 2 014.00 | | 2 014.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 020.00 | 5 020.00 | | 5 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 814.00 | 87 814.00 | | 87 814.00 |
