| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600 000.00 | | 600 000.00 | 600 000.00 |
BZ Other receivables | 23 793.00 | | 23 793.00 | 23 793.00 |
CF Cash and cash equivalents | 25 653.00 | | 25 653.00 | 25 653.00 |
CJ TOTAL (II) | 49 446.00 | | 49 446.00 | 49 446.00 |
CO Grand total (0 to V) | 649 446.00 | | 649 446.00 | 649 446.00 |
CU Other investments | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 195 888.00 | 185 019.00 | | 195 888.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 436.00 | 10 868.00 | | 2 436.00 |
DL TOTAL (I) | 528 323.00 | 525 888.00 | | 528 323.00 |
DU Loans and Debts from Credit Institutions (3) | 26 261.00 | 26 226.00 | | 26 261.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 132.00 | 61 094.00 | | 31 132.00 |
DX Trade payables and related accounts | 125.00 | | | 125.00 |
EA Other liabilities | 63 604.00 | 37 259.00 | | 63 604.00 |
EC TOTAL (IV) | 121 122.00 | 124 580.00 | | 121 122.00 |
EE Grand total (I to V) | 649 446.00 | 650 468.00 | | 649 446.00 |
EG Accrued income and payables due within one year | 121 122.00 | 124 580.00 | | 121 122.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26 261.00 | 26 226.00 | | 26 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 097.00 | |
GF Total Operating Expenses (II) | | | 1 097.00 | |
GG - OPERATING RESULT (I - II) | | | -1 097.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 84.00 | |
GU Total financial expenses (VI) | | | 84.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -84.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 181.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 617.00 | -1 992.00 | | -3 617.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 15 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -2 436.00 | 4 132.00 | | -2 436.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 436.00 | 10 868.00 | | 2 436.00 |
| |
| 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 | 600 000.00 | | | 600 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 000.00 | |
I4 DECREASES Grand Total | | | 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 000.00 | | | 600 000.00 |
| |
| 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 | 125.00 | 125.00 | | 125.00 |
8K Other liabilities (including liabilities related to repo transactions) | 63 604.00 | 63 604.00 | | 63 604.00 |
VH Loans with a maturity of more than one year at origin | 26 261.00 | 26 261.00 | | 26 261.00 |
VI Group and Associates | 31 132.00 | 31 132.00 | | 31 132.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 121 122.00 | 121 122.00 | | 121 122.00 |
