| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 100 015.00 | | 100 015.00 | 100 015.00 |
BZ Other receivables | 9 563.00 | | 9 563.00 | 9 563.00 |
CF Cash and cash equivalents | 2 028.00 | | 2 028.00 | 2 028.00 |
CJ TOTAL (II) | 11 591.00 | | 11 591.00 | 11 591.00 |
CO Grand total (0 to V) | 111 606.00 | | 111 606.00 | 111 606.00 |
CU Other investments | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 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 |
DG Other reserves | 71 846.00 | 54 266.00 | | 71 846.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 091.00 | 17 580.00 | | 1 091.00 |
DL TOTAL (I) | 82 937.00 | 81 846.00 | | 82 937.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 349.00 | 25 629.00 | | 27 349.00 |
DX Trade payables and related accounts | 1 320.00 | 1 079.00 | | 1 320.00 |
EA Other liabilities | | 93.00 | | |
EC TOTAL (IV) | 28 669.00 | 26 801.00 | | 28 669.00 |
EE Grand total (I to V) | 111 606.00 | 108 648.00 | | 111 606.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 507.00 | |
FX Taxes, duties, and similar payments | | | 182.00 | |
GF Total Operating Expenses (II) | | | 1 689.00 | |
GG - OPERATING RESULT (I - II) | | | -1 689.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 780.00 | |
GP Total financial income (V) | | | 2 780.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 780.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 091.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -3 508.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 780.00 | 17 220.00 | | 2 780.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 689.00 | -360.00 | | 1 689.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 091.00 | 17 580.00 | | 1 091.00 |
| |
| 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 | 100 015.00 | | | 100 015.00 |
I4 DECREASES Grand Total | | | 100 015.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 100 015.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 100 015.00 | | | 100 015.00 |
| |
| 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 | 1 320.00 | 1 320.00 | | 1 320.00 |
VB VAT | 220.00 | | | 220.00 |
VI Group and Associates | 27 349.00 | 27 349.00 | | 27 349.00 |
VM Income taxes | 1 509.00 | | | 1 509.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 834.00 | | | 7 834.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 563.00 | 9 563.00 | | 9 563.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 669.00 | 28 669.00 | | 28 669.00 |
