| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 57 400.00 | | 57 400.00 | 57 400.00 |
BZ Other receivables | 6 300.00 | | 6 300.00 | 6 300.00 |
CF Cash and cash equivalents | 62 444.00 | | 62 444.00 | 62 444.00 |
CJ TOTAL (II) | 68 744.00 | | 68 744.00 | 68 744.00 |
CO Grand total (0 to V) | 126 144.00 | | 126 144.00 | 126 144.00 |
CU Other investments | 57 400.00 | | 57 400.00 | 57 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 95 783.00 | 45 813.00 | | 95 783.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 567.00 | 67 370.00 | | 24 567.00 |
DL TOTAL (I) | 121 449.00 | 114 283.00 | | 121 449.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 29 000.00 | | |
DX Trade payables and related accounts | 4 695.00 | 4 278.00 | | 4 695.00 |
EA Other liabilities | | 6 700.00 | | |
EC TOTAL (IV) | 4 695.00 | 39 978.00 | | 4 695.00 |
EE Grand total (I to V) | 126 144.00 | 154 261.00 | | 126 144.00 |
EG Accrued income and payables due within one year | 4 695.00 | 39 978.00 | | 4 695.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 753.00 | |
FX Taxes, duties, and similar payments | | | -320.00 | |
GF Total Operating Expenses (II) | | | 2 433.00 | |
GG - OPERATING RESULT (I - II) | | | -2 433.00 | |
GP Total financial income (V) | | | 27 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 1 442.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 442.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 27 000.00 | 69 792.00 | | 27 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 433.00 | 2 422.00 | | 2 433.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 567.00 | 67 370.00 | | 24 567.00 |
| |
| 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 | 36 700.00 | | 20 700.00 | 36 700.00 |
I3 DECREASES Total Financial Fixed Assets | | | 57 400.00 | |
I4 DECREASES Grand Total | | | 57 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 700.00 | | 20 700.00 | 36 700.00 |
| |
| 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 | 4 695.00 | 4 695.00 | | 4 695.00 |
VC Group and associates | 6 300.00 | | | 6 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 300.00 | 6 300.00 | | 6 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 695.00 | 4 695.00 | | 4 695.00 |
