| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 250 215.00 | | 250 215.00 | 250 215.00 |
BZ Other receivables | 112 474.00 | | 112 474.00 | 112 474.00 |
CF Cash and cash equivalents | 21.00 | | 21.00 | 21.00 |
CJ TOTAL (II) | 112 496.00 | | 112 496.00 | 112 496.00 |
CO Grand total (0 to V) | 362 711.00 | | 362 711.00 | 362 711.00 |
CU Other investments | 250 200.00 | | 250 200.00 | 250 200.00 |
| |
| 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 | | 4 000.00 |
DG Other reserves | 236 698.00 | 232 280.00 | | 236 698.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 991.00 | 4 418.00 | | 68 991.00 |
DL TOTAL (I) | 349 689.00 | 280 698.00 | | 349 689.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 841.00 | 1 274.00 | | 11 841.00 |
DX Trade payables and related accounts | 980.00 | 960.00 | | 980.00 |
DZ Fixed asset liabilities and related accounts | 200.00 | 200.00 | | 200.00 |
EC TOTAL (IV) | 13 021.00 | 2 434.00 | | 13 021.00 |
EE Grand total (I to V) | 362 711.00 | 283 132.00 | | 362 711.00 |
EG Accrued income and payables due within one year | 13 021.00 | 2 434.00 | | 13 021.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 063.00 | |
GF Total Operating Expenses (II) | | | 1 063.00 | |
GG - OPERATING RESULT (I - II) | | | -1 063.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 70 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -54.00 | -5 444.00 | | -54.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 000.00 | | | 70 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 009.00 | -4 418.00 | | 1 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 991.00 | 4 418.00 | | 68 991.00 |
| |
| 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 | 250 215.00 | | | 250 215.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 215.00 | |
I4 DECREASES Grand Total | | | 250 215.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 215.00 | | | 250 215.00 |
| |
| 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 | 980.00 | 980.00 | | 980.00 |
8J Fixed Asset Liabilities and Related Accounts | 200.00 | 200.00 | | 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 841.00 | 11 841.00 | | 11 841.00 |
VP Miscellaneous | 112 474.00 | | | 112 474.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 112 474.00 | 112 474.00 | | 112 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 021.00 | 13 021.00 | | 13 021.00 |
