| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250 016.00 | | 250 016.00 | 250 016.00 |
BZ Other receivables | 233 239.00 | | 233 239.00 | 233 239.00 |
CF Cash and cash equivalents | 3 615.00 | | 3 615.00 | 3 615.00 |
CJ TOTAL (II) | 236 854.00 | | 236 854.00 | 236 854.00 |
CO Grand total (0 to V) | 486 871.00 | | 486 871.00 | 486 871.00 |
CU Other investments | 250 016.00 | | 250 016.00 | 250 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | | | 3 811.00 |
DG Other reserves | 8 539.00 | | | 8 539.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 251 408.00 | | | 251 408.00 |
DL TOTAL (I) | 301 871.00 | | | 301 871.00 |
DV Miscellaneous Loans and Financial Debts (4) | 179 614.00 | | | 179 614.00 |
DX Trade payables and related accounts | 2 320.00 | | | 2 320.00 |
DY Tax and social security liabilities | 3 064.00 | | | 3 064.00 |
EC TOTAL (IV) | 184 999.00 | | | 184 999.00 |
EE Grand total (I to V) | 486 871.00 | | | 486 871.00 |
EG Accrued income and payables due within one year | 184 999.00 | | | 184 999.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 853.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 7 855.00 | |
GG - OPERATING RESULT (I - II) | | | -7 855.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 259 168.00 | |
GP Total financial income (V) | | | 259 168.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 259 168.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 251 312.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 100.00 | | | 100.00 |
HD Total exceptional income (VII) | 100.00 | | | 100.00 |
HE Exceptional expenses on management operations | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 96.00 | | | 96.00 |
HL TOTAL REVENUE (I + III + V + VII) | 259 268.00 | | | 259 268.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 859.00 | | | 7 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 251 408.00 | | | 251 408.00 |
| |
| 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 | 250 016.00 | | | 250 016.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 016.00 | |
I4 DECREASES Grand Total | | | 250 016.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 016.00 | | | 250 016.00 |
| |
| 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 | 130 314.00 | 130 314.00 | | 130 314.00 |
8B Suppliers and Related Accounts | 2 321.00 | 2 321.00 | | 2 321.00 |
8K Other liabilities (including liabilities related to repo transactions) | 52 165.00 | 52 165.00 | | 52 165.00 |
VP Miscellaneous | 233 240.00 | | | 233 240.00 |
VQ Other Taxes, Duties, and Similar Debts | 200.00 | 200.00 | | 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 233 240.00 | 233 240.00 | | 233 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 185 000.00 | 185 000.00 | | 185 000.00 |
