| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 455 471.00 | | 455 471.00 | 455 471.00 |
BZ Other receivables | 21 414.00 | | 21 414.00 | 21 414.00 |
CF Cash and cash equivalents | 474.00 | | 474.00 | 474.00 |
CJ TOTAL (II) | 21 889.00 | | 21 889.00 | 21 889.00 |
CO Grand total (0 to V) | 477 360.00 | | 477 360.00 | 477 360.00 |
CU Other investments | 455 471.00 | | 455 471.00 | 455 471.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 449 571.00 | 449 571.00 | | 449 571.00 |
DD Legal reserve (1) | 1 337.00 | 1 040.00 | | 1 337.00 |
DG Other reserves | 5 713.00 | 73.00 | | 5 713.00 |
DH Retained earnings | | -2 049.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 376.00 | 7 986.00 | | 18 376.00 |
DL TOTAL (I) | 474 998.00 | 456 621.00 | | 474 998.00 |
DX Trade payables and related accounts | 63.00 | | | 63.00 |
EA Other liabilities | 2 298.00 | 2 579.00 | | 2 298.00 |
EC TOTAL (IV) | 2 362.00 | 2 579.00 | | 2 362.00 |
EE Grand total (I to V) | 477 360.00 | 459 201.00 | | 477 360.00 |
EG Accrued income and payables due within one year | 2 362.00 | 2 579.00 | | 2 362.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 1 713.00 | |
GF Total Operating Expenses (II) | | | 1 713.00 | |
GG - OPERATING RESULT (I - II) | | | -1 713.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 090.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 20 090.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 20 090.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 376.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 090.00 | 10 131.00 | | 20 090.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 713.00 | 2 145.00 | | 1 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 376.00 | 7 986.00 | | 18 376.00 |
| |
| 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 | 455 471.00 | | | 455 471.00 |
I3 DECREASES Total Financial Fixed Assets | | | 455 471.00 | |
I4 DECREASES Grand Total | | | 455 471.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 455 471.00 | | | 455 471.00 |
| |
| 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 | 63.00 | 63.00 | | 63.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 298.00 | 2 298.00 | | 2 298.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 414.00 | 21 414.00 | | 21 414.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 414.00 | 21 414.00 | | 21 414.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 362.00 | 2 362.00 | | 2 362.00 |
