| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 321 880.00 | | 321 880.00 | 321 880.00 |
BV Advances and down payments on orders | 77.00 | | 77.00 | 77.00 |
BZ Other receivables | 193 642.00 | | 193 642.00 | 193 642.00 |
CF Cash and cash equivalents | 2 985.00 | | 2 985.00 | 2 985.00 |
CJ TOTAL (II) | 196 704.00 | | 196 704.00 | 196 704.00 |
CO Grand total (0 to V) | 518 584.00 | | 518 584.00 | 518 584.00 |
CU Other investments | 321 880.00 | | 321 880.00 | 321 880.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 6 383.00 | 4 660.00 | | 6 383.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 430.00 | 1 723.00 | | 32 430.00 |
DL TOTAL (I) | 39 363.00 | 6 933.00 | | 39 363.00 |
DV Miscellaneous Loans and Financial Debts (4) | 159 269.00 | 160 619.00 | | 159 269.00 |
DX Trade payables and related accounts | 72.00 | | | 72.00 |
DY Tax and social security liabilities | | 4 861.00 | | |
DZ Fixed asset liabilities and related accounts | 319 880.00 | 319 880.00 | | 319 880.00 |
EC TOTAL (IV) | 479 221.00 | 485 360.00 | | 479 221.00 |
EE Grand total (I to V) | 518 584.00 | 492 294.00 | | 518 584.00 |
EG Accrued income and payables due within one year | 479 221.00 | 485 360.00 | | 479 221.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 451.00 | |
GF Total Operating Expenses (II) | | | 1 451.00 | |
GG - OPERATING RESULT (I - II) | | | -1 451.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 881.00 | |
GP Total financial income (V) | | | 33 881.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 881.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 430.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 62.00 | | |
HH Total exceptional expenses (VIII) | | 62.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -62.00 | | |
HK Income tax | | 4 861.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 881.00 | 8 121.00 | | 33 881.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 451.00 | 6 398.00 | | 1 451.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 430.00 | 1 723.00 | | 32 430.00 |
| |
| 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 | 321 880.00 | | | 321 880.00 |
I3 DECREASES Total Financial Fixed Assets | | | 321 880.00 | |
I4 DECREASES Grand Total | | | 321 880.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 321 880.00 | | | 321 880.00 |
| |
| 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 | 72.00 | 72.00 | | 72.00 |
8J Fixed Asset Liabilities and Related Accounts | 319 880.00 | 319 880.00 | | 319 880.00 |
8K Other liabilities (including liabilities related to repo transactions) | 159 269.00 | 159 269.00 | | 159 269.00 |
VP Miscellaneous | 193 642.00 | 193 642.00 | | 193 642.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 193 642.00 | 193 642.00 | | 193 642.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 479 221.00 | 479 221.00 | | 479 221.00 |
