| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 243 150.00 | | 243 150.00 | 243 150.00 |
BZ Other receivables | 140 604.00 | | 140 604.00 | 140 604.00 |
CF Cash and cash equivalents | 532.00 | | 532.00 | 532.00 |
CJ TOTAL (II) | 141 136.00 | | 141 136.00 | 141 136.00 |
CO Grand total (0 to V) | 384 286.00 | | 384 286.00 | 384 286.00 |
CU Other investments | 243 150.00 | | 243 150.00 | 243 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 240 000.00 | 240 000.00 | | 240 000.00 |
DD Legal reserve (1) | 4 255.00 | | | 4 255.00 |
DG Other reserves | 53 526.00 | | | 53 526.00 |
DH Retained earnings | | -3 314.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 83 618.00 | 85 095.00 | | 83 618.00 |
DK Regulated provisions | 1 254.00 | 822.00 | | 1 254.00 |
DL TOTAL (I) | 382 654.00 | 322 603.00 | | 382 654.00 |
DX Trade payables and related accounts | 925.00 | 896.00 | | 925.00 |
DY Tax and social security liabilities | 707.00 | | | 707.00 |
EC TOTAL (IV) | 1 632.00 | 896.00 | | 1 632.00 |
EE Grand total (I to V) | 384 286.00 | 323 500.00 | | 384 286.00 |
EG Accrued income and payables due within one year | 1 632.00 | 896.00 | | 1 632.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 824.00 | |
GF Total Operating Expenses (II) | | | 1 824.00 | |
GG - OPERATING RESULT (I - II) | | | -1 824.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 86 023.00 | |
GL Other interest and similar income | | | 558.00 | |
GP Total financial income (V) | | | 86 581.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 86 581.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 757.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 432.00 | 432.00 | | 432.00 |
HH Total exceptional expenses (VIII) | 432.00 | 432.00 | | 432.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -432.00 | -432.00 | | -432.00 |
HK Income tax | 707.00 | | | 707.00 |
HL TOTAL REVENUE (I + III + V + VII) | 86 581.00 | 87 067.00 | | 86 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 963.00 | 1 972.00 | | 2 963.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 83 618.00 | 85 095.00 | | 83 618.00 |
| |
| 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 | 243 150.00 | | | 243 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 243 150.00 | |
I4 DECREASES Grand Total | | | 243 150.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 243 150.00 | | | 243 150.00 |
| |
| 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 | 925.00 | 925.00 | | 925.00 |
8E Income Taxes | 707.00 | 707.00 | | 707.00 |
VC Group and associates | 140 604.00 | 140 604.00 | | 140 604.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 140 604.00 | 140 604.00 | | 140 604.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 632.00 | 1 632.00 | | 1 632.00 |
