| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 254 244.00 | | 254 244.00 | 254 244.00 |
BJ TOTAL (I) | 254 244.00 | | 254 244.00 | 254 244.00 |
BX Customers and related accounts | 37 676.00 | | 37 676.00 | 37 676.00 |
CF Cash and cash equivalents | 87.00 | | 87.00 | 87.00 |
CJ TOTAL (II) | 37 764.00 | | 37 764.00 | 37 764.00 |
CO Grand total (0 to V) | 292 007.00 | | 292 007.00 | 292 007.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 517.00 | | | 29 517.00 |
DL TOTAL (I) | 30 517.00 | | | 30 517.00 |
DU Loans and Debts from Credit Institutions (3) | 91 022.00 | | | 91 022.00 |
DV Miscellaneous Loans and Financial Debts (4) | 163 880.00 | | | 163 880.00 |
DX Trade payables and related accounts | 840.00 | | | 840.00 |
DY Tax and social security liabilities | 5 748.00 | | | 5 748.00 |
EC TOTAL (IV) | 261 490.00 | | | 261 490.00 |
EE Grand total (I to V) | 292 007.00 | | | 292 007.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 368.00 | |
GF Total Operating Expenses (II) | | | 1 368.00 | |
GG - OPERATING RESULT (I - II) | | | -1 368.00 | |
GL Other interest and similar income | | | 37 676.00 | |
GP Total financial income (V) | | | 37 676.00 | |
GR Interest and similar expenses | | | 1 044.00 | |
GU Total financial expenses (VI) | | | 1 044.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 632.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 265.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 748.00 | | | 5 748.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 676.00 | | | 37 676.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 160.00 | | | 8 160.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 517.00 | | | 29 517.00 |
| |
| 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 | | | 254 244.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 254 244.00 | |
I4 DECREASES Grand Total | | | 254 244.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 254 244.00 | |
