| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 51.00 | | 51.00 | 51.00 |
BJ TOTAL (I) | 370 647.00 | | 370 647.00 | 370 647.00 |
BZ Other receivables | 13 263.00 | | 13 263.00 | 13 263.00 |
CF Cash and cash equivalents | 59 956.00 | | 59 956.00 | 59 956.00 |
CJ TOTAL (II) | 73 219.00 | | 73 219.00 | 73 219.00 |
CO Grand total (0 to V) | 443 867.00 | | 443 867.00 | 443 867.00 |
CU Other investments | 370 596.00 | | 370 596.00 | 370 596.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 265 502.00 | | | 265 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 966.00 | | | 97 966.00 |
DL TOTAL (I) | 371 718.00 | | | 371 718.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 260.00 | | | 70 260.00 |
DX Trade payables and related accounts | 1 888.00 | | | 1 888.00 |
EC TOTAL (IV) | 72 148.00 | | | 72 148.00 |
EE Grand total (I to V) | 443 867.00 | | | 443 867.00 |
EG Accrued income and payables due within one year | 72 148.00 | | | 72 148.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 941.00 | |
GF Total Operating Expenses (II) | | | 1 941.00 | |
GG - OPERATING RESULT (I - II) | | | -1 941.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 609.00 | |
GU Total financial expenses (VI) | | | 609.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 99 391.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 449.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -517.00 | | | -517.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 000.00 | | | 100 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 034.00 | | | 2 034.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 966.00 | | | 97 966.00 |
| |
| 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 | 370 647.00 | | | 370 647.00 |
I3 DECREASES Total Financial Fixed Assets | | | 370 647.00 | |
I4 DECREASES Grand Total | | | 370 647.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 370 647.00 | | | 370 647.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VP Miscellaneous | 13 263.00 | | | 13 263.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 263.00 | 13 263.00 | | 13 263.00 |
