| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 210 032.00 | | 210 032.00 | 210 032.00 |
BZ Other receivables | 284 774.00 | | 284 774.00 | 284 774.00 |
CH Prepaid expenses | 490.00 | | 490.00 | 490.00 |
CJ TOTAL (II) | 285 264.00 | | 285 264.00 | 285 264.00 |
CO Grand total (0 to V) | 495 296.00 | | 495 296.00 | 495 296.00 |
CU Other investments | 210 032.00 | | 210 032.00 | 210 032.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | -1 723.00 | -4 100.00 | | -1 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 196.00 | 2 377.00 | | 2 196.00 |
DL TOTAL (I) | 200 473.00 | 198 277.00 | | 200 473.00 |
DU Loans and Debts from Credit Institutions (3) | 251.00 | 49.00 | | 251.00 |
DV Miscellaneous Loans and Financial Debts (4) | 294 000.00 | 222 000.00 | | 294 000.00 |
DX Trade payables and related accounts | 490.00 | 490.00 | | 490.00 |
DY Tax and social security liabilities | 83.00 | | | 83.00 |
EC TOTAL (IV) | 294 823.00 | 222 538.00 | | 294 823.00 |
EE Grand total (I to V) | 495 296.00 | 420 815.00 | | 495 296.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 031.00 | |
FX Taxes, duties, and similar payments | | | 171.00 | |
GF Total Operating Expenses (II) | | | 2 202.00 | |
GG - OPERATING RESULT (I - II) | | | -2 202.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 481.00 | |
GP Total financial income (V) | | | 4 481.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 481.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 279.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 83.00 | | | 83.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 481.00 | 4 622.00 | | 4 481.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 285.00 | 2 245.00 | | 2 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 196.00 | 2 377.00 | | 2 196.00 |
| |
| 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 | 210 032.00 | | | 210 032.00 |
I3 DECREASES Total Financial Fixed Assets | | | 210 032.00 | |
I4 DECREASES Grand Total | | | 210 032.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 210 032.00 | | | 210 032.00 |
| |
| 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 | 490.00 | 490.00 | | 490.00 |
8E Income Taxes | 83.00 | 83.00 | | 83.00 |
VC Group and associates | 284 774.00 | | | 284 774.00 |
VG Loans with a maturity of up to one year at origin | 251.00 | 251.00 | | 251.00 |
VI Group and Associates | 294 000.00 | 294 000.00 | 800.00 | 294 000.00 |
VS Prepaid expenses | 490.00 | | | 490.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 285 264.00 | 285 264.00 | | 285 264.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 294 823.00 | 294 823.00 | | 294 823.00 |
