| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 160 800.00 | | 160 800.00 | 160 800.00 |
BZ Other receivables | 62 214.00 | | 62 214.00 | 62 214.00 |
CF Cash and cash equivalents | 13 229.00 | | 13 229.00 | 13 229.00 |
CJ TOTAL (II) | 75 443.00 | | 75 443.00 | 75 443.00 |
CO Grand total (0 to V) | 236 243.00 | | 236 243.00 | 236 243.00 |
CU Other investments | 160 800.00 | | 160 800.00 | 160 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | | | 15 000.00 |
DG Other reserves | 14 722.00 | | | 14 722.00 |
DH Retained earnings | | -3 418.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 850.00 | 63 139.00 | | 53 850.00 |
DL TOTAL (I) | 233 572.00 | 209 722.00 | | 233 572.00 |
DV Miscellaneous Loans and Financial Debts (4) | 478.00 | 850.00 | | 478.00 |
DX Trade payables and related accounts | 2 194.00 | 1 560.00 | | 2 194.00 |
EC TOTAL (IV) | 2 671.00 | 2 410.00 | | 2 671.00 |
EE Grand total (I to V) | 236 243.00 | 212 132.00 | | 236 243.00 |
EG Accrued income and payables due within one year | 2 671.00 | 2 410.00 | | 2 671.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 351.00 | |
FX Taxes, duties, and similar payments | | | 175.00 | |
GF Total Operating Expenses (II) | | | 1 526.00 | |
GG - OPERATING RESULT (I - II) | | | -1 526.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 376.00 | |
GP Total financial income (V) | | | 55 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 55 376.00 | 64 653.00 | | 55 376.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 526.00 | 1 514.00 | | 1 526.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 850.00 | 63 139.00 | | 53 850.00 |
| |
| 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 | 150 800.00 | | 10 000.00 | 150 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160 800.00 | |
I4 DECREASES Grand Total | | | 160 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150 800.00 | | 10 000.00 | 150 800.00 |
| |
| 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 | 2 194.00 | 2 194.00 | | 2 194.00 |
VB VAT | 1 210.00 | | | 1 210.00 |
VC Group and associates | 61 004.00 | | | 61 004.00 |
VI Group and Associates | 478.00 | 478.00 | | 478.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 214.00 | 62 214.00 | | 62 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 671.00 | 2 671.00 | | 2 671.00 |
