| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 739 800.00 | | 739 800.00 | 739 800.00 |
BX Customers and related accounts | 10 103.00 | | 10 103.00 | 10 103.00 |
BZ Other receivables | 413.00 | | 413.00 | 413.00 |
CJ TOTAL (II) | 10 516.00 | | 10 516.00 | 10 516.00 |
CO Grand total (0 to V) | 750 316.00 | | 750 316.00 | 750 316.00 |
CU Other investments | 739 800.00 | | 739 800.00 | 739 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 739 800.00 | 739 800.00 | | 739 800.00 |
DH Retained earnings | -8.00 | -9.00 | | -8.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | | 1.00 | | |
DL TOTAL (I) | 739 792.00 | 739 792.00 | | 739 792.00 |
DU Loans and Debts from Credit Institutions (3) | 204.00 | | | 204.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 478.00 | 4 242.00 | | 6 478.00 |
DX Trade payables and related accounts | 2 009.00 | 2 415.00 | | 2 009.00 |
DY Tax and social security liabilities | 1 833.00 | 1 244.00 | | 1 833.00 |
EC TOTAL (IV) | 10 524.00 | 7 901.00 | | 10 524.00 |
EE Grand total (I to V) | 750 316.00 | 747 692.00 | | 750 316.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 090.00 | | 3 090.00 | 3 090.00 |
FJ Net sales | 3 090.00 | | 3 090.00 | 3 090.00 |
FR Total operating income (I) | | | 3 090.00 | |
FW Other purchases and external expenses | | | 1 605.00 | |
FX Taxes, duties, and similar payments | | | 149.00 | |
FZ Social Security Contributions | | | 1 328.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 083.00 | |
GG - OPERATING RESULT (I - II) | | | 7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 7.00 | | | 7.00 |
HH Total exceptional expenses (VIII) | 7.00 | | | 7.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7.00 | | | -7.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 090.00 | 2 579.00 | | 3 090.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 090.00 | 2 578.00 | | 3 090.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | | 1.00 | | |
| |
| 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 | 6 478.00 | 6 478.00 | | 6 478.00 |
8B Suppliers and Related Accounts | 2 009.00 | 2 009.00 | | 2 009.00 |
VG Loans with a maturity of up to one year at origin | 204.00 | 204.00 | | 204.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 833.00 | 1 833.00 | | 1 833.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 516.00 | 10 516.00 | | 10 516.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 524.00 | 10 524.00 | | 10 524.00 |
