| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
CF Cash and cash equivalents | 17 017.00 | | 17 017.00 | 17 017.00 |
CJ TOTAL (II) | 17 017.00 | | 17 017.00 | 17 017.00 |
CO Grand total (0 to V) | 1 017 017.00 | | 1 017 017.00 | 1 017 017.00 |
CU Other investments | 1 000 000.00 | 1 000 000.00 | 1 000 000.00 | 1 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 940 495.00 | 940 495.00 | | 940 495.00 |
DB Share, merger, contribution premiums, etc. | 59 506.00 | 59 506.00 | | 59 506.00 |
DH Retained earnings | -46 794.00 | -27 578.00 | | -46 794.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 003.00 | -19 215.00 | | 14 003.00 |
DL TOTAL (I) | 967 210.00 | 953 207.00 | | 967 210.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 396.00 | 35 891.00 | | 39 396.00 |
DX Trade payables and related accounts | 7 910.00 | 14 010.00 | | 7 910.00 |
EA Other liabilities | 2 500.00 | | | 2 500.00 |
EC TOTAL (IV) | 49 806.00 | 49 901.00 | | 49 806.00 |
EE Grand total (I to V) | 1 017 017.00 | 1 003 108.00 | | 1 017 017.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 480.00 | | 21 480.00 | 21 480.00 |
FJ Net sales | 21 480.00 | | 21 480.00 | 21 480.00 |
FR Total operating income (I) | | | 21 480.00 | |
FW Other purchases and external expenses | | | 6 964.00 | |
GF Total Operating Expenses (II) | | | 6 964.00 | |
GG - OPERATING RESULT (I - II) | | | 14 515.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GR Interest and similar expenses | | | 512.00 | |
GU Total financial expenses (VI) | | | 512.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -512.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 21 480.00 | 10 000.00 | | 21 480.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 477.00 | 29 215.00 | | 7 477.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 003.00 | -19 215.00 | | 14 003.00 |
| |
| 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 | 1 000 000.00 | | | 1 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | 1 000 000.00 | | | 1 000 000.00 |
I4 DECREASES Grand Total | 1 000 000.00 | | | 1 000 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000 000.00 | | | 1 000 000.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 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 | 7 910.00 | 7 910.00 | | 7 910.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 500.00 | 2 500.00 | | 2 500.00 |
VI Group and Associates | 39 396.00 | 39 396.00 | | 39 396.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 806.00 | 49 806.00 | | 49 806.00 |
