| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 405 005.00 | | 405 005.00 | 405 005.00 |
CF Cash and cash equivalents | 34 473.00 | | 34 473.00 | 34 473.00 |
CJ TOTAL (II) | 34 473.00 | | 34 473.00 | 34 473.00 |
CO Grand total (0 to V) | 439 478.00 | | 439 478.00 | 439 478.00 |
CU Other investments | 405 005.00 | | 405 005.00 | 405 005.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 18 618.00 | | | 18 618.00 |
DH Retained earnings | | -8 181.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 119.00 | 26 899.00 | | 49 119.00 |
DL TOTAL (I) | 68 837.00 | 19 718.00 | | 68 837.00 |
DU Loans and Debts from Credit Institutions (3) | 221 126.00 | 244 462.00 | | 221 126.00 |
DV Miscellaneous Loans and Financial Debts (4) | 148 815.00 | 148 815.00 | | 148 815.00 |
DX Trade payables and related accounts | 700.00 | 700.00 | | 700.00 |
EC TOTAL (IV) | 370 641.00 | 393 977.00 | | 370 641.00 |
EE Grand total (I to V) | 439 478.00 | 413 695.00 | | 439 478.00 |
EI Including equity loans | 148 815.00 | | | 148 815.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 403.00 | |
GF Total Operating Expenses (II) | | | 2 403.00 | |
GG - OPERATING RESULT (I - II) | | | -2 403.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 54 001.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 54 001.00 | |
GR Interest and similar expenses | | | 2 479.00 | |
GU Total financial expenses (VI) | | | 2 479.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 522.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 119.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 001.00 | 32 026.00 | | 54 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 882.00 | 5 127.00 | | 4 882.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 119.00 | 26 899.00 | | 49 119.00 |
| |
| 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 | 405 005.00 | | | 405 005.00 |
I3 DECREASES Total Financial Fixed Assets | | | 405 005.00 | |
I4 DECREASES Grand Total | | | 405 005.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 405 005.00 | | | 405 005.00 |
