| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 99.00 | | 99.00 | 99.00 |
BJ TOTAL (I) | 240 099.00 | | 240 099.00 | 240 099.00 |
CF Cash and cash equivalents | 678.00 | | 678.00 | 678.00 |
CJ TOTAL (II) | 678.00 | | 678.00 | 678.00 |
CO Grand total (0 to V) | 240 778.00 | | 240 778.00 | 240 778.00 |
CU Other investments | 240 000.00 | | 240 000.00 | 240 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 9 120.00 | | | 9 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 737.00 | 9 320.00 | | 25 737.00 |
DL TOTAL (I) | 37 058.00 | 11 320.00 | | 37 058.00 |
DU Loans and Debts from Credit Institutions (3) | 173 818.00 | 201 994.00 | | 173 818.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 902.00 | 27 307.00 | | 29 902.00 |
EC TOTAL (IV) | 203 720.00 | 229 300.00 | | 203 720.00 |
EE Grand total (I to V) | 240 778.00 | 240 621.00 | | 240 778.00 |
EG Accrued income and payables due within one year | 59 351.00 | 56 968.00 | | 59 351.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 267.00 | |
GF Total Operating Expenses (II) | | | 2 267.00 | |
GG - OPERATING RESULT (I - II) | | | -2 267.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 500.00 | |
GP Total financial income (V) | | | 30 500.00 | |
GR Interest and similar expenses | | | 2 496.00 | |
GU Total financial expenses (VI) | | | 2 496.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 004.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 737.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 500.00 | 28 000.00 | | 30 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 763.00 | 18 680.00 | | 4 763.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 737.00 | 9 320.00 | | 25 737.00 |
| |
| 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 | 240 099.00 | | | 240 099.00 |
I3 DECREASES Total Financial Fixed Assets | | | 240 099.00 | |
I4 DECREASES Grand Total | | | 240 099.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 240 099.00 | | | 240 099.00 |
