| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 244 370.00 | | 244 370.00 | 244 370.00 |
BZ Other receivables | 26 539.00 | | 26 539.00 | 26 539.00 |
CF Cash and cash equivalents | 643.00 | | 643.00 | 643.00 |
CJ TOTAL (II) | 27 182.00 | | 27 182.00 | 27 182.00 |
CO Grand total (0 to V) | 271 552.00 | | 271 552.00 | 271 552.00 |
CU Other investments | 244 370.00 | | 244 370.00 | 244 370.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 216 000.00 | 216 000.00 | | 216 000.00 |
DD Legal reserve (1) | 2 900.00 | 800.00 | | 2 900.00 |
DG Other reserves | 21 864.00 | 12 047.00 | | 21 864.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 631.00 | 41 743.00 | | 28 631.00 |
DL TOTAL (I) | 269 395.00 | 270 590.00 | | 269 395.00 |
DV Miscellaneous Loans and Financial Debts (4) | 965.00 | 961.00 | | 965.00 |
DX Trade payables and related accounts | 1 192.00 | 3 073.00 | | 1 192.00 |
EC TOTAL (IV) | 2 157.00 | 4 034.00 | | 2 157.00 |
EE Grand total (I to V) | 271 552.00 | 274 624.00 | | 271 552.00 |
EG Accrued income and payables due within one year | 2 157.00 | 4 034.00 | | 2 157.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 369.00 | |
GF Total Operating Expenses (II) | | | 1 369.00 | |
GG - OPERATING RESULT (I - II) | | | -1 369.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 631.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | 44 991.00 | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 369.00 | 3 248.00 | | 1 369.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 631.00 | 41 743.00 | | 28 631.00 |
| |
| 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 | 244 370.00 | | | 244 370.00 |
I3 DECREASES Total Financial Fixed Assets | | | 244 370.00 | |
I4 DECREASES Grand Total | | | 244 370.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 244 370.00 | | | 244 370.00 |
| |
| 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 | 1 192.00 | 1 192.00 | | 1 192.00 |
VI Group and Associates | 965.00 | 965.00 | | 965.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 539.00 | | | 26 539.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 539.00 | | 26 539.00 | 26 539.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 157.00 | 2 157.00 | | 2 157.00 |
