| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 150 000.00 | | 150 000.00 | 150 000.00 |
CF Cash and cash equivalents | 7 375.00 | | 7 375.00 | 7 375.00 |
CJ TOTAL (II) | 7 375.00 | | 7 375.00 | 7 375.00 |
CO Grand total (0 to V) | 157 375.00 | | 157 375.00 | 157 375.00 |
CU Other investments | 150 000.00 | | 150 000.00 | 150 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 55 961.00 | 31 751.00 | | 55 961.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 119.00 | 24 210.00 | | 24 119.00 |
DL TOTAL (I) | 91 081.00 | 66 961.00 | | 91 081.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 227.00 | 89 452.00 | | 66 227.00 |
DX Trade payables and related accounts | | 176.00 | | |
DY Tax and social security liabilities | 67.00 | 132.00 | | 67.00 |
EC TOTAL (IV) | 66 294.00 | 89 760.00 | | 66 294.00 |
EE Grand total (I to V) | 157 375.00 | 156 722.00 | | 157 375.00 |
EG Accrued income and payables due within one year | 66 294.00 | 89 760.00 | | 66 294.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 038.00 | |
FX Taxes, duties, and similar payments | | | 67.00 | |
GF Total Operating Expenses (II) | | | 4 105.00 | |
GG - OPERATING RESULT (I - II) | | | -4 105.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GR Interest and similar expenses | | | 1 774.00 | |
GU Total financial expenses (VI) | | | 1 774.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 225.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 119.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | 30 000.00 | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 880.00 | 5 789.00 | | 5 880.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 119.00 | 24 210.00 | | 24 119.00 |
| |
| 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 | 150 000.00 | | | 150 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150 000.00 | |
I4 DECREASES Grand Total | | | 150 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150 000.00 | | | 150 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 66 227.00 | 66 227.00 | | 66 227.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 294.00 | 66 294.00 | | 66 294.00 |
