| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 418 420.00 | | 418 420.00 | 418 420.00 |
BZ Other receivables | 105 124.00 | | 105 124.00 | 105 124.00 |
CF Cash and cash equivalents | 4 682.00 | | 4 682.00 | 4 682.00 |
CJ TOTAL (II) | 109 806.00 | | 109 806.00 | 109 806.00 |
CO Grand total (0 to V) | 528 226.00 | | 528 226.00 | 528 226.00 |
CU Other investments | 418 420.00 | | 418 420.00 | 418 420.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 420 000.00 | | | 420 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 541.00 | | | 20 541.00 |
DL TOTAL (I) | 440 541.00 | | | 440 541.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 932.00 | | | 85 932.00 |
DX Trade payables and related accounts | 1 752.00 | | | 1 752.00 |
EC TOTAL (IV) | 87 684.00 | | | 87 684.00 |
EE Grand total (I to V) | 528 226.00 | | | 528 226.00 |
EG Accrued income and payables due within one year | 87 684.00 | | | 87 684.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 385.00 | |
FX Taxes, duties, and similar payments | | | 141.00 | |
GF Total Operating Expenses (II) | | | 4 526.00 | |
GG - OPERATING RESULT (I - II) | | | -4 526.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 090.00 | |
GL Other interest and similar income | | | 764.00 | |
GP Total financial income (V) | | | 25 854.00 | |
GR Interest and similar expenses | | | 778.00 | |
GU Total financial expenses (VI) | | | 778.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 549.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 8.00 | | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | | | 8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8.00 | | | -8.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 854.00 | | | 25 854.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 312.00 | | | 5 312.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 541.00 | | | 20 541.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 418 420.00 | |
I4 DECREASES Grand Total | | | 418 420.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 85 932.00 | 85 932.00 | | 85 932.00 |
8B Suppliers and Related Accounts | 1 752.00 | 1 752.00 | | 1 752.00 |
VP Miscellaneous | 105 124.00 | | | 105 124.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 124.00 | 105 124.00 | | 105 124.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 684.00 | 87 684.00 | | 87 684.00 |
