| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 363 699.00 | | 363 699.00 | 363 699.00 |
BX Customers and related accounts | 19 200.00 | | 19 200.00 | 19 200.00 |
BZ Other receivables | 137 870.00 | | 137 870.00 | 137 870.00 |
CF Cash and cash equivalents | 1 060.00 | | 1 060.00 | 1 060.00 |
CJ TOTAL (II) | 158 130.00 | | 158 130.00 | 158 130.00 |
CO Grand total (0 to V) | 521 829.00 | | 521 829.00 | 521 829.00 |
CU Other investments | 363 699.00 | | 363 699.00 | 363 699.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 146 668.00 | | | 146 668.00 |
DL TOTAL (I) | 148 668.00 | | | 148 668.00 |
DV Miscellaneous Loans and Financial Debts (4) | 364 320.00 | | | 364 320.00 |
DX Trade payables and related accounts | 3 360.00 | | | 3 360.00 |
DY Tax and social security liabilities | 5 481.00 | | | 5 481.00 |
EC TOTAL (IV) | 373 161.00 | | | 373 161.00 |
EE Grand total (I to V) | 521 829.00 | | | 521 829.00 |
EG Accrued income and payables due within one year | 373 161.00 | | | 373 161.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 000.00 | | 16 000.00 | 16 000.00 |
FJ Net sales | 16 000.00 | | 16 000.00 | 16 000.00 |
FR Total operating income (I) | | | 16 000.00 | |
FW Other purchases and external expenses | | | 5 272.00 | |
FX Taxes, duties, and similar payments | | | 227.00 | |
GF Total Operating Expenses (II) | | | 5 499.00 | |
GG - OPERATING RESULT (I - II) | | | 10 501.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 138 971.00 | |
GP Total financial income (V) | | | 138 971.00 | |
GR Interest and similar expenses | | | 219.00 | |
GU Total financial expenses (VI) | | | 219.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 138 752.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 149 253.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 585.00 | | | 2 585.00 |
HL TOTAL REVENUE (I + III + V + VII) | 154 971.00 | | | 154 971.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 303.00 | | | 8 303.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 146 668.00 | | | 146 668.00 |
| |
| 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 | | | 363 699.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 363 699.00 | |
I4 DECREASES Grand Total | | | 363 699.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 363 699.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 360.00 | 3 360.00 | | 3 360.00 |
8K Other liabilities (including liabilities related to repo transactions) | 364 320.00 | 364 320.00 | | 364 320.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 481.00 | 5 481.00 | | 5 481.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 157 070.00 | 157 070.00 | | 157 070.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 373 161.00 | 373 161.00 | | 373 161.00 |
