| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 99 800.00 | | 99 800.00 | 99 800.00 |
BZ Other receivables | 51 709.00 | | 51 709.00 | 51 709.00 |
CF Cash and cash equivalents | 2 494.00 | | 2 494.00 | 2 494.00 |
CJ TOTAL (II) | 54 203.00 | | 54 203.00 | 54 203.00 |
CO Grand total (0 to V) | 154 003.00 | | 154 003.00 | 154 003.00 |
CU Other investments | 99 800.00 | | 99 800.00 | 99 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 494.00 | | | 1 494.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 643.00 | | | 24 643.00 |
DL TOTAL (I) | 26 137.00 | | | 26 137.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 363.00 | | | 1 363.00 |
DX Trade payables and related accounts | 989.00 | | | 989.00 |
DY Tax and social security liabilities | 25 714.00 | | | 25 714.00 |
EA Other liabilities | 99 800.00 | | | 99 800.00 |
EC TOTAL (IV) | 127 865.00 | | | 127 865.00 |
EE Grand total (I to V) | 154 003.00 | | | 154 003.00 |
EG Accrued income and payables due within one year | 127 865.00 | | | 127 865.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FT Inventory change (goods) | | | 11.00 | |
FW Other purchases and external expenses | | | 1 351.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 352.00 | |
GG - OPERATING RESULT (I - II) | | | -1 351.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 709.00 | |
GP Total financial income (V) | | | 51 709.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 709.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 357.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HK Income tax | 25 714.00 | | | 25 714.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 710.00 | | | 51 710.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 066.00 | | | 27 066.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 643.00 | | | 24 643.00 |
| |
| 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 | | | 99 800.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 99 800.00 | |
I4 DECREASES Grand Total | | | 99 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 99 800.00 | |
| |
| 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 | 989.00 | 989.00 | | 989.00 |
8E Income Taxes | 25 714.00 | 25 714.00 | | 25 714.00 |
8K Other liabilities (including liabilities related to repo transactions) | 99 800.00 | 99 800.00 | | 99 800.00 |
VC Group and associates | 51 709.00 | 51 709.00 | | 51 709.00 |
VI Group and Associates | 1 363.00 | 1 363.00 | | 1 363.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 709.00 | 51 709.00 | | 51 709.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 127 865.00 | 127 865.00 | | 127 865.00 |
