| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 288 570.00 | | 288 570.00 | 288 570.00 |
BV Advances and down payments on orders | 2 700.00 | | 2 700.00 | 2 700.00 |
BZ Other receivables | 17 922.00 | | 17 922.00 | 17 922.00 |
CF Cash and cash equivalents | 57 761.00 | | 57 761.00 | 57 761.00 |
CJ TOTAL (II) | 78 383.00 | | 78 383.00 | 78 383.00 |
CO Grand total (0 to V) | 366 953.00 | | 366 953.00 | 366 953.00 |
CU Other investments | 288 570.00 | | 288 570.00 | 288 570.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 186 000.00 | 188 000.00 | | 186 000.00 |
DH Retained earnings | 146.00 | 115.00 | | 146.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 126 322.00 | 126 602.00 | | 126 322.00 |
DK Regulated provisions | 12 600.00 | 12 600.00 | | 12 600.00 |
DL TOTAL (I) | 333 318.00 | 335 567.00 | | 333 318.00 |
DX Trade payables and related accounts | 3 054.00 | 2 898.00 | | 3 054.00 |
EA Other liabilities | 30 581.00 | 49 659.00 | | 30 581.00 |
EC TOTAL (IV) | 33 635.00 | 52 557.00 | | 33 635.00 |
EE Grand total (I to V) | 366 953.00 | 388 124.00 | | 366 953.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 317.00 | |
FX Taxes, duties, and similar payments | | | 222.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 540.00 | |
GG - OPERATING RESULT (I - II) | | | -3 540.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 130 000.00 | |
GP Total financial income (V) | | | 130 000.00 | |
GR Interest and similar expenses | | | 138.00 | |
GU Total financial expenses (VI) | | | 138.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 129 862.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 126 322.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 130 000.00 | 130 000.00 | | 130 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 678.00 | 3 398.00 | | 3 678.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 126 322.00 | 126 602.00 | | 126 322.00 |
| |
| 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 | 287 600.00 | | 970.00 | 287 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 288 570.00 | |
I4 DECREASES Grand Total | | | 288 570.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 287 600.00 | | 970.00 | 287 600.00 |
| |
| 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 | 3 054.00 | 3 054.00 | | 3 054.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 581.00 | 30 581.00 | | 30 581.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 922.00 | 17 922.00 | | 17 922.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 922.00 | 17 922.00 | | 17 922.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 635.00 | 33 635.00 | | 33 635.00 |
