| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 505 857.00 | | 1 505 857.00 | 1 505 857.00 |
BJ TOTAL (I) | 1 505 857.00 | | 1 505 857.00 | 1 505 857.00 |
CF Cash and cash equivalents | 44 806.00 | | 44 806.00 | 44 806.00 |
CJ TOTAL (II) | 44 806.00 | | 44 806.00 | 44 806.00 |
CO Grand total (0 to V) | 1 550 663.00 | | 1 550 663.00 | 1 550 663.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 9 859.00 | | | 9 859.00 |
DH Retained earnings | | -7 057.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 928.00 | 17 016.00 | | 17 928.00 |
DL TOTAL (I) | 28 887.00 | 10 959.00 | | 28 887.00 |
DT Other Bond Issues | 1 505 000.00 | 1 505 000.00 | | 1 505 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | | | 10 000.00 |
DX Trade payables and related accounts | 1 934.00 | 3 869.00 | | 1 934.00 |
DY Tax and social security liabilities | 3 984.00 | 4 980.00 | | 3 984.00 |
EA Other liabilities | 857.00 | 10 857.00 | | 857.00 |
EC TOTAL (IV) | 1 521 775.00 | 1 524 706.00 | | 1 521 775.00 |
EE Grand total (I to V) | 1 550 663.00 | 1 535 665.00 | | 1 550 663.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 461.00 | |
GF Total Operating Expenses (II) | | | 3 461.00 | |
GG - OPERATING RESULT (I - II) | | | -3 461.00 | |
GK Income from other securities and fixed asset receivables | | | 30 508.00 | |
GP Total financial income (V) | | | 30 508.00 | |
GR Interest and similar expenses | | | 155.00 | |
GU Total financial expenses (VI) | | | 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 353.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 892.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 964.00 | 4 980.00 | | 8 964.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 508.00 | 27 476.00 | | 30 508.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 580.00 | 10 460.00 | | 12 580.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 928.00 | 17 016.00 | | 17 928.00 |
| |
| 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 | 1 505 857.00 | | | 1 505 857.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 505 857.00 | |
I4 DECREASES Grand Total | | | 1 505 857.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 505 857.00 | | | 1 505 857.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 1 505 000.00 | | | 1 505 000.00 |
8B Suppliers and Related Accounts | 1 934.00 | 1 934.00 | | 1 934.00 |
8E Income Taxes | 3 984.00 | 3 984.00 | | 3 984.00 |
8K Other liabilities (including liabilities related to repo transactions) | 857.00 | 857.00 | | 857.00 |
VI Group and Associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 521 775.00 | 16 775.00 | | 1 521 775.00 |
