| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 298 000.00 | | 298 000.00 | 298 000.00 |
BZ Other receivables | 15 355.00 | | 15 355.00 | 15 355.00 |
CF Cash and cash equivalents | 21 318.00 | | 21 318.00 | 21 318.00 |
CJ TOTAL (II) | 36 673.00 | | 36 673.00 | 36 673.00 |
CO Grand total (0 to V) | 334 673.00 | | 334 673.00 | 334 673.00 |
CU Other investments | 298 000.00 | | 298 000.00 | 298 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 148 100.00 | 148 100.00 | | 148 100.00 |
DD Legal reserve (1) | 5 729.00 | 5 729.00 | | 5 729.00 |
DG Other reserves | 132 764.00 | 151 386.00 | | 132 764.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 480.00 | -3 622.00 | | 47 480.00 |
DL TOTAL (I) | 334 073.00 | 301 593.00 | | 334 073.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 9 529.00 | | |
DX Trade payables and related accounts | 600.00 | 600.00 | | 600.00 |
EC TOTAL (IV) | 600.00 | 10 129.00 | | 600.00 |
EE Grand total (I to V) | 334 673.00 | 311 722.00 | | 334 673.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 869.00 | |
FY Salaries and Wages | | | 135.00 | |
GF Total Operating Expenses (II) | | | 2 004.00 | |
GG - OPERATING RESULT (I - II) | | | -2 004.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 484.00 | |
GP Total financial income (V) | | | 49 484.00 | |
GR Interest and similar expenses | | | 214.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 49 484.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 480.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 30.00 | | |
HD Total exceptional income (VII) | | 30.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 30.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 49 484.00 | 182.00 | | 49 484.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 004.00 | 3 804.00 | | 2 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 480.00 | -3 622.00 | | 47 480.00 |
| |
| 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 | 298 000.00 | | | 298 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 298 000.00 | |
I4 DECREASES Grand Total | | | 298 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 298 000.00 | | | 298 000.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 355.00 | 15 355.00 | | 15 355.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 600.00 | 600.00 | | 600.00 |
