| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 121 153.00 | | 2 121 153.00 | 2 121 153.00 |
BZ Other receivables | 310 283.00 | | 310 283.00 | 310 283.00 |
CF Cash and cash equivalents | 18 498.00 | | 18 498.00 | 18 498.00 |
CJ TOTAL (II) | 328 780.00 | | 328 780.00 | 328 780.00 |
CO Grand total (0 to V) | 2 449 933.00 | | 2 449 933.00 | 2 449 933.00 |
CU Other investments | 2 121 153.00 | | 2 121 153.00 | 2 121 153.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | | | 600 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 349 301.00 | | | 349 301.00 |
DL TOTAL (I) | 949 301.00 | | | 949 301.00 |
DU Loans and Debts from Credit Institutions (3) | 1 500 000.00 | | | 1 500 000.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
EA Other liabilities | 32.00 | | | 32.00 |
EC TOTAL (IV) | 1 500 632.00 | | | 1 500 632.00 |
EE Grand total (I to V) | 2 449 933.00 | | | 2 449 933.00 |
EG Accrued income and payables due within one year | 632.00 | | | 632.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 48 735.00 | |
FX Taxes, duties, and similar payments | | | 2 246.00 | |
GF Total Operating Expenses (II) | | | 50 981.00 | |
GG - OPERATING RESULT (I - II) | | | -50 981.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 283.00 | |
GP Total financial income (V) | | | 400 283.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 400 283.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 349 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 400 283.00 | | | 400 283.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 981.00 | | | 50 981.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 349 301.00 | | | 349 301.00 |
| |
| 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 | 2 121 153.00 | | | 2 121 153.00 |
I3 DECREASES Total Financial Fixed Assets | 2 121 153.00 | | | 2 121 153.00 |
I4 DECREASES Grand Total | 2 121 153.00 | | | 2 121 153.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 121 153.00 | | | 2 121 153.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 32.00 | 32.00 | | 32.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 632.00 | 632.00 | | 632.00 |
