| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 23 200.00 | | 23 200.00 | 23 200.00 |
BJ TOTAL (I) | 23 200.00 | | 23 200.00 | 23 200.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 80 119.00 | | 80 119.00 | 80 119.00 |
CJ TOTAL (II) | 80 119.00 | | 80 119.00 | 80 119.00 |
CO Grand total (0 to V) | 103 319.00 | | 103 319.00 | 103 319.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DH Retained earnings | -626 846.00 | -576 730.00 | | -626 846.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 683 938.00 | 863 884.00 | | 683 938.00 |
DL TOTAL (I) | 101 093.00 | 327 154.00 | | 101 093.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 129 053.00 | | |
DX Trade payables and related accounts | 2 226.00 | 3 186.00 | | 2 226.00 |
EC TOTAL (IV) | 2 226.00 | 132 239.00 | | 2 226.00 |
EE Grand total (I to V) | 103 319.00 | 459 393.00 | | 103 319.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 835.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 4 911.00 | |
GG - OPERATING RESULT (I - II) | | | -4 911.00 | |
GP Total financial income (V) | | | 689 582.00 | |
GU Total financial expenses (VI) | | | 733.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 688 850.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 683 938.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 689 582.00 | 870 000.00 | | 689 582.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 644.00 | 6 115.00 | | 5 644.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 683 938.00 | 863 884.00 | | 683 938.00 |
| |
| 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 | 23 200.00 | | | 23 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 200.00 | |
I4 DECREASES Grand Total | | | 23 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 200.00 | | | 23 200.00 |
| |
| 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 | 2 226.00 | 2 226.00 | | 2 226.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 226.00 | 2 226.00 | | 2 226.00 |
