| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 120 145.00 | | 120 145.00 | 120 145.00 |
BZ Other receivables | 26 622.00 | | 26 622.00 | 26 622.00 |
CF Cash and cash equivalents | 3 032.00 | | 3 032.00 | 3 032.00 |
CJ TOTAL (II) | 29 654.00 | | 29 654.00 | 29 654.00 |
CO Grand total (0 to V) | 149 799.00 | | 149 799.00 | 149 799.00 |
CU Other investments | 120 145.00 | | 120 145.00 | 120 145.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 150.00 | 120 150.00 | | 120 150.00 |
DD Legal reserve (1) | 225.00 | | | 225.00 |
DG Other reserves | 83.00 | | | 83.00 |
DH Retained earnings | | -5 282.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 561.00 | 9 790.00 | | 27 561.00 |
DL TOTAL (I) | 148 019.00 | 124 658.00 | | 148 019.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67.00 | 877.00 | | 67.00 |
DX Trade payables and related accounts | 1 680.00 | 816.00 | | 1 680.00 |
EC TOTAL (IV) | 1 780.00 | 1 693.00 | | 1 780.00 |
EE Grand total (I to V) | 149 799.00 | 126 351.00 | | 149 799.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 711.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 711.00 | |
GG - OPERATING RESULT (I - II) | | | -2 711.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 015.00 | |
GL Other interest and similar income | | | 257.00 | |
GP Total financial income (V) | | | 30 272.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 272.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 561.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 272.00 | 12 006.00 | | 30 272.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 711.00 | 2 216.00 | | 2 711.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 561.00 | 9 790.00 | | 27 561.00 |
| |
| 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 | 120 145.00 | | | 120 145.00 |
I3 DECREASES Total Financial Fixed Assets | | | 120 145.00 | |
I4 DECREASES Grand Total | | | 120 145.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 120 145.00 | | | 120 145.00 |
| |
| 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 | 1 680.00 | 1 680.00 | | 1 680.00 |
VB VAT | 839.00 | | | 839.00 |
VC Group and associates | 25 783.00 | | | 25 783.00 |
VG Loans with a maturity of up to one year at origin | 33.00 | 33.00 | | 33.00 |
VI Group and Associates | 67.00 | 67.00 | | 67.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 622.00 | 26 622.00 | | 26 622.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 780.00 | 1 780.00 | | 1 780.00 |
