| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 267 397.00 | | 267 397.00 | 267 397.00 |
BZ Other receivables | 36 000.00 | | 36 000.00 | 36 000.00 |
CF Cash and cash equivalents | 2 912.00 | | 2 912.00 | 2 912.00 |
CJ TOTAL (II) | 38 912.00 | | 38 912.00 | 38 912.00 |
CO Grand total (0 to V) | 306 309.00 | | 306 309.00 | 306 309.00 |
CU Other investments | 267 397.00 | | 267 397.00 | 267 397.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 572.00 | | | 72 572.00 |
DK Regulated provisions | 419.00 | | | 419.00 |
DL TOTAL (I) | 80 991.00 | | | 80 991.00 |
DU Loans and Debts from Credit Institutions (3) | 223 602.00 | | | 223 602.00 |
DX Trade payables and related accounts | 1 650.00 | | | 1 650.00 |
DY Tax and social security liabilities | 66.00 | | | 66.00 |
EC TOTAL (IV) | 225 318.00 | | | 225 318.00 |
EE Grand total (I to V) | 306 309.00 | | | 306 309.00 |
EG Accrued income and payables due within one year | 38 355.00 | | | 38 355.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 762.00 | |
FX Taxes, duties, and similar payments | | | 123.00 | |
GF Total Operating Expenses (II) | | | 885.00 | |
GG - OPERATING RESULT (I - II) | | | -885.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 76 000.00 | |
GP Total financial income (V) | | | 76 000.00 | |
GR Interest and similar expenses | | | 2 059.00 | |
GU Total financial expenses (VI) | | | 2 059.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 941.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 73 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 419.00 | | | 419.00 |
HH Total exceptional expenses (VIII) | 419.00 | | | 419.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -419.00 | | | -419.00 |
HK Income tax | 66.00 | | | 66.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 000.00 | | | 76 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 428.00 | | | 3 428.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 572.00 | | | 72 572.00 |
| |
| 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 | | | 267 397.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 267 397.00 | |
I4 DECREASES Grand Total | | | 267 397.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 267 397.00 | |
