| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 455 471.00 | | 455 471.00 | 455 471.00 |
BZ Other receivables | 17 669.00 | | 17 669.00 | 17 669.00 |
CF Cash and cash equivalents | 226.00 | | 226.00 | 226.00 |
CJ TOTAL (II) | 17 895.00 | | 17 895.00 | 17 895.00 |
CO Grand total (0 to V) | 473 366.00 | | 473 366.00 | 473 366.00 |
CU Other investments | 455 471.00 | | 455 471.00 | 455 471.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 449 571.00 | 449 571.00 | | 449 571.00 |
DD Legal reserve (1) | 603.00 | | | 603.00 |
DG Other reserves | 11 458.00 | | | 11 458.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 747.00 | 12 061.00 | | 8 747.00 |
DL TOTAL (I) | 470 380.00 | 461 632.00 | | 470 380.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 809.00 | 2 820.00 | | 2 809.00 |
DY Tax and social security liabilities | 177.00 | | | 177.00 |
EC TOTAL (IV) | 2 986.00 | 2 820.00 | | 2 986.00 |
EE Grand total (I to V) | 473 366.00 | 464 452.00 | | 473 366.00 |
EI Including equity loans | 2 809.00 | | | 2 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 345.00 | |
FX Taxes, duties, and similar payments | | | 177.00 | |
GF Total Operating Expenses (II) | | | 1 522.00 | |
GG - OPERATING RESULT (I - II) | | | -1 522.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 270.00 | |
GP Total financial income (V) | | | 10 270.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 10 270.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 747.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 270.00 | 18 590.00 | | 10 270.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 522.00 | 6 529.00 | | 1 522.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 747.00 | 12 061.00 | | 8 747.00 |
| |
| 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 | 455 471.00 | | | 455 471.00 |
I3 DECREASES Total Financial Fixed Assets | | | 455 471.00 | |
I4 DECREASES Grand Total | | | 455 471.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 455 471.00 | | | 455 471.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VI Group and Associates | 2 809.00 | 2 809.00 | | 2 809.00 |
VQ Other Taxes, Duties, and Similar Debts | 177.00 | 177.00 | | 177.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 669.00 | | | 17 669.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 669.00 | 17 669.00 | | 17 669.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 986.00 | 2 986.00 | | 2 986.00 |
