| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 456 000.00 | | 456 000.00 | 456 000.00 |
CF Cash and cash equivalents | 91 788.00 | | 91 788.00 | 91 788.00 |
CJ TOTAL (II) | 91 788.00 | | 91 788.00 | 91 788.00 |
CO Grand total (0 to V) | 547 788.00 | | 547 788.00 | 547 788.00 |
CU Other investments | 456 000.00 | | 456 000.00 | 456 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 456 000.00 | 456 000.00 | | 456 000.00 |
DD Legal reserve (1) | 8 125.00 | 4 948.00 | | 8 125.00 |
DE Statutory or contractual reserves | 1.00 | | | 1.00 |
DG Other reserves | 1 159.00 | 85.00 | | 1 159.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 456.00 | 63 530.00 | | 78 456.00 |
DL TOTAL (I) | 543 738.00 | 524 564.00 | | 543 738.00 |
DX Trade payables and related accounts | 4 050.00 | 5 480.00 | | 4 050.00 |
EC TOTAL (IV) | 4 050.00 | 5 480.00 | | 4 050.00 |
EE Grand total (I to V) | 547 788.00 | 530 044.00 | | 547 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 4 345.00 | |
GF Total Operating Expenses (II) | | | 4 345.00 | |
GG - OPERATING RESULT (I - II) | | | -4 344.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 82 164.00 | |
GL Other interest and similar income | | | 634.00 | |
GP Total financial income (V) | | | 82 798.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 82 798.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 455.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 82 799.00 | 69 248.00 | | 82 799.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 345.00 | 5 718.00 | | 4 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 455.00 | 63 530.00 | | 78 455.00 |
| |
| 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 | 456 000.00 | | | 456 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 456 000.00 | |
I4 DECREASES Grand Total | | | 456 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 456 000.00 | | | 456 000.00 |
| |
| 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 | 4 050.00 | 4 050.00 | | 4 050.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 050.00 | 4 050.00 | | 4 050.00 |
