| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 021 774.00 | | 1 021 774.00 | 1 021 774.00 |
BZ Other receivables | 108 365.00 | | 108 365.00 | 108 365.00 |
CF Cash and cash equivalents | 52 103.00 | | 52 103.00 | 52 103.00 |
CJ TOTAL (II) | 160 468.00 | | 160 468.00 | 160 468.00 |
CO Grand total (0 to V) | 1 182 241.00 | | 1 182 241.00 | 1 182 241.00 |
CU Other investments | 1 021 774.00 | | 1 021 774.00 | 1 021 774.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | | | 1 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 178 611.00 | | | 178 611.00 |
DK Regulated provisions | 646.00 | | | 646.00 |
DL TOTAL (I) | 1 179 257.00 | | | 1 179 257.00 |
DX Trade payables and related accounts | 2 000.00 | | | 2 000.00 |
DY Tax and social security liabilities | 984.00 | | | 984.00 |
EC TOTAL (IV) | 2 984.00 | | | 2 984.00 |
EE Grand total (I to V) | 1 182 241.00 | | | 1 182 241.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 539.00 | |
GF Total Operating Expenses (II) | | | 5 539.00 | |
GG - OPERATING RESULT (I - II) | | | -5 539.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 183 861.00 | |
GL Other interest and similar income | | | 1 920.00 | |
GP Total financial income (V) | | | 185 780.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 185 780.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 180 241.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 646.00 | | | 646.00 |
HH Total exceptional expenses (VIII) | 646.00 | | | 646.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -646.00 | | | -646.00 |
HK Income tax | 984.00 | | | 984.00 |
HL TOTAL REVENUE (I + III + V + VII) | 185 780.00 | | | 185 780.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 169.00 | 1.00 | | 7 169.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 178 611.00 | | | 178 611.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 646.00 | | |
| |
| 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 | 2 000.00 | 2 000.00 | | 2 000.00 |
UX Other trade receivables | 108 365.00 | 108 365.00 | | 108 365.00 |
VQ Other Taxes, Duties, and Similar Debts | 984.00 | 984.00 | | 984.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 365.00 | 108 365.00 | | 108 365.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 984.00 | 2 984.00 | | 2 984.00 |
