| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 273 000.00 | | 273 000.00 | 273 000.00 |
BZ Other receivables | 2 553.00 | | 2 553.00 | 2 553.00 |
CF Cash and cash equivalents | 1 789.00 | | 1 789.00 | 1 789.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 4 342.00 | | 4 342.00 | 4 342.00 |
CO Grand total (0 to V) | 277 342.00 | | 277 342.00 | 277 342.00 |
CU Other investments | 273 000.00 | | 273 000.00 | 273 000.00 |
| |
| 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 |
DG Other reserves | 238 314.00 | 229 034.00 | | 238 314.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 482.00 | 9 280.00 | | 23 482.00 |
DL TOTAL (I) | 272 796.00 | 249 314.00 | | 272 796.00 |
DU Loans and Debts from Credit Institutions (3) | | 13 577.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 285.00 | 22 430.00 | | 3 285.00 |
DX Trade payables and related accounts | 1 261.00 | | | 1 261.00 |
DY Tax and social security liabilities | | 2 563.00 | | |
EC TOTAL (IV) | 4 546.00 | 38 570.00 | | 4 546.00 |
EE Grand total (I to V) | 277 342.00 | 287 884.00 | | 277 342.00 |
EG Accrued income and payables due within one year | 4 546.00 | 38 570.00 | | 4 546.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 399.00 | |
GF Total Operating Expenses (II) | | | 1 399.00 | |
GG - OPERATING RESULT (I - II) | | | -1 399.00 | |
GK Income from other securities and fixed asset receivables | | | 25 000.00 | |
GP Total financial income (V) | | | 25 000.00 | |
GR Interest and similar expenses | | | 388.00 | |
GU Total financial expenses (VI) | | | 388.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 612.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 214.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -268.00 | -480.00 | | -268.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 000.00 | 12 000.00 | | 25 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 518.00 | 2 720.00 | | 1 518.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 482.00 | 9 280.00 | | 23 482.00 |
| |
| 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 | 273 000.00 | | | 273 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 273 000.00 | |
I4 DECREASES Grand Total | | | 273 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 273 000.00 | | | 273 000.00 |
| |
| 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 | 1 261.00 | 1 261.00 | | 1 261.00 |
VI Group and Associates | 3 285.00 | 3 285.00 | | 3 285.00 |
VM Income taxes | 1 553.00 | | | 1 553.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 000.00 | | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 553.00 | 2 553.00 | | 2 553.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 546.00 | 4 546.00 | | 4 546.00 |
