| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 200 000.00 | | 200 000.00 | 200 000.00 |
BZ Other receivables | 8 991.00 | | 8 991.00 | 8 991.00 |
CF Cash and cash equivalents | 115.00 | | 115.00 | 115.00 |
CJ TOTAL (II) | 9 106.00 | | 9 106.00 | 9 106.00 |
CO Grand total (0 to V) | 209 106.00 | | 209 106.00 | 209 106.00 |
CU Other investments | 200 000.00 | | 200 000.00 | 200 000.00 |
| |
| 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 | | 100.00 |
DH Retained earnings | 124 732.00 | 94 383.00 | | 124 732.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 995.00 | 30 348.00 | | 31 995.00 |
DL TOTAL (I) | 157 826.00 | 125 832.00 | | 157 826.00 |
DU Loans and Debts from Credit Institutions (3) | | 29 306.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 49 000.00 | 49 000.00 | | 49 000.00 |
DX Trade payables and related accounts | 2 280.00 | 2 257.00 | | 2 280.00 |
EC TOTAL (IV) | 51 280.00 | 80 563.00 | | 51 280.00 |
EE Grand total (I to V) | 209 106.00 | 206 395.00 | | 209 106.00 |
EG Accrued income and payables due within one year | 51 280.00 | 80 563.00 | | 51 280.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 362.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 3 437.00 | |
GG - OPERATING RESULT (I - II) | | | -3 437.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 564.00 | |
GP Total financial income (V) | | | 35 964.00 | |
GR Interest and similar expenses | | | 531.00 | |
GU Total financial expenses (VI) | | | 531.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 432.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 964.00 | 35 964.00 | | 35 964.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 969.00 | 5 615.00 | | 3 969.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 995.00 | 30 348.00 | | 31 995.00 |
| |
| 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 | 200 000.00 | | | 200 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 200 000.00 | |
I4 DECREASES Grand Total | | | 200 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 200 000.00 | | | 200 000.00 |
| |
| 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 | 2 280.00 | 2 280.00 | | 2 280.00 |
VC Group and associates | 8 991.00 | | | 8 991.00 |
VG Loans with a maturity of up to one year at origin | 341.00 | 341.00 | | 341.00 |
VH Loans with a maturity of more than one year at origin | 28 965.00 | 28 965.00 | | 28 965.00 |
VI Group and Associates | 49 000.00 | 49 000.00 | | 49 000.00 |
VK Loans repaid during the year | 28 965.00 | | | 28 965.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 991.00 | 8 991.00 | | 8 991.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 280.00 | 51 280.00 | | 51 280.00 |
