| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 303 000.00 | | 303 000.00 | 303 000.00 |
BZ Other receivables | 3 000.00 | | 3 000.00 | 3 000.00 |
CF Cash and cash equivalents | 4 298.00 | | 4 298.00 | 4 298.00 |
CJ TOTAL (II) | 7 298.00 | | 7 298.00 | 7 298.00 |
CO Grand total (0 to V) | 310 298.00 | | 310 298.00 | 310 298.00 |
CU Other investments | 303 000.00 | | 303 000.00 | 303 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 199 000.00 | 199 000.00 | | 199 000.00 |
DD Legal reserve (1) | 19 900.00 | 19 900.00 | | 19 900.00 |
DG Other reserves | 42 248.00 | 35 504.00 | | 42 248.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 150.00 | 6 744.00 | | 17 150.00 |
DL TOTAL (I) | 278 298.00 | 261 148.00 | | 278 298.00 |
DU Loans and Debts from Credit Institutions (3) | 32 000.00 | 48 000.00 | | 32 000.00 |
DX Trade payables and related accounts | | 58.00 | | |
EC TOTAL (IV) | 32 000.00 | 48 058.00 | | 32 000.00 |
EE Grand total (I to V) | 310 298.00 | 309 205.00 | | 310 298.00 |
EG Accrued income and payables due within one year | 32 000.00 | 48 058.00 | | 32 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 691.00 | |
GF Total Operating Expenses (II) | | | 1 691.00 | |
GG - OPERATING RESULT (I - II) | | | -1 691.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GR Interest and similar expenses | | | 1 159.00 | |
GU Total financial expenses (VI) | | | 1 159.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 841.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 150.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | 10 000.00 | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 850.00 | 3 256.00 | | 2 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 150.00 | 6 744.00 | | 17 150.00 |
| |
| 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 | 303 000.00 | | | 303 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 303 000.00 | |
I4 DECREASES Grand Total | | | 303 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 303 000.00 | | | 303 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 3 000.00 | | | 3 000.00 |
VH Loans with a maturity of more than one year at origin | 32 000.00 | 16 000.00 | 16 000.00 | 32 000.00 |
VK Loans repaid during the year | 16 000.00 | | | 16 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 000.00 | 3 000.00 | | 3 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 000.00 | 16 000.00 | 16 000.00 | 32 000.00 |
