| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 172 075.00 | | 172 075.00 | 172 075.00 |
BZ Other receivables | 120 580.00 | | 120 580.00 | 120 580.00 |
CF Cash and cash equivalents | 50 476.00 | | 50 476.00 | 50 476.00 |
CJ TOTAL (II) | 171 055.00 | | 171 055.00 | 171 055.00 |
CO Grand total (0 to V) | 343 130.00 | | 343 130.00 | 343 130.00 |
CU Other investments | 172 075.00 | | 172 075.00 | 172 075.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 134 500.00 | 134 500.00 | | 134 500.00 |
DH Retained earnings | -10 206.00 | -5 019.00 | | -10 206.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 113 918.00 | -5 188.00 | | 113 918.00 |
DL TOTAL (I) | 238 212.00 | 124 294.00 | | 238 212.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 443.00 | 125 845.00 | | 69 443.00 |
DX Trade payables and related accounts | 1 500.00 | 1 500.00 | | 1 500.00 |
DZ Fixed asset liabilities and related accounts | 33 975.00 | 33 975.00 | | 33 975.00 |
EC TOTAL (IV) | 104 918.00 | 161 320.00 | | 104 918.00 |
EE Grand total (I to V) | 343 130.00 | 285 614.00 | | 343 130.00 |
EG Accrued income and payables due within one year | 104 918.00 | 161 320.00 | | 104 918.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 758.00 | |
GF Total Operating Expenses (II) | | | 1 758.00 | |
GG - OPERATING RESULT (I - II) | | | -1 758.00 | |
GH Attributed profit or transferred loss (III) | | | 8 044.00 | |
GI Supported loss or transferred profit (IV) | | | 6 866.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 114 600.00 | |
GL Other interest and similar income | | | 1 723.00 | |
GP Total financial income (V) | | | 116 323.00 | |
GR Interest and similar expenses | | | 1 825.00 | |
GU Total financial expenses (VI) | | | 1 825.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 114 497.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 113 918.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 124 367.00 | 1 700.00 | | 124 367.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 449.00 | 6 888.00 | | 10 449.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 113 918.00 | -5 188.00 | | 113 918.00 |
| |
| 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 | 167 175.00 | | 4 900.00 | 167 175.00 |
I3 DECREASES Total Financial Fixed Assets | | | 172 075.00 | |
I4 DECREASES Grand Total | | | 172 075.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 167 175.00 | | 4 900.00 | 167 175.00 |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
8J Fixed Asset Liabilities and Related Accounts | 33 975.00 | 33 975.00 | | 33 975.00 |
VC Group and associates | 120 580.00 | | | 120 580.00 |
VI Group and Associates | 69 443.00 | 69 443.00 | | 69 443.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 580.00 | 120 580.00 | | 120 580.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 918.00 | 104 918.00 | | 104 918.00 |
