| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 598 400.00 | | 1 598 400.00 | 1 598 400.00 |
BZ Other receivables | 1 765.00 | | 1 765.00 | 1 765.00 |
CF Cash and cash equivalents | 6 285.00 | | 6 285.00 | 6 285.00 |
CJ TOTAL (II) | 8 050.00 | | 8 050.00 | 8 050.00 |
CO Grand total (0 to V) | 1 606 450.00 | | 1 606 450.00 | 1 606 450.00 |
CU Other investments | 1 598 400.00 | | 1 598 400.00 | 1 598 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 601 000.00 | 1 601 000.00 | | 1 601 000.00 |
DH Retained earnings | -6 746.00 | -4 054.00 | | -6 746.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 193.00 | -2 691.00 | | 1 193.00 |
DL TOTAL (I) | 1 595 446.00 | 1 594 253.00 | | 1 595 446.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 803.00 | 6 638.00 | | 9 803.00 |
DX Trade payables and related accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
EC TOTAL (IV) | 11 003.00 | 7 838.00 | | 11 003.00 |
EE Grand total (I to V) | 1 606 450.00 | 1 602 092.00 | | 1 606 450.00 |
EG Accrued income and payables due within one year | 1 199.00 | 7 838.00 | | 1 199.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5 000.00 | |
FR Total operating income (I) | | | 5 000.00 | |
FW Other purchases and external expenses | | | 3 437.00 | |
FX Taxes, duties, and similar payments | | | 204.00 | |
GF Total Operating Expenses (II) | | | 3 641.00 | |
GG - OPERATING RESULT (I - II) | | | 1 358.00 | |
GR Interest and similar expenses | | | 165.00 | |
GU Total financial expenses (VI) | | | 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -165.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 193.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 000.00 | | | 5 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 806.00 | 2 691.00 | | 3 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 193.00 | -2 691.00 | | 1 193.00 |
| |
| 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 | | | 1 598 400.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 598 400.00 | |
I4 DECREASES Grand Total | | | 1 598 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 598 400.00 | |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
VB VAT | 1 765.00 | | | 1 765.00 |
VI Group and Associates | 9 804.00 | | | 9 804.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 765.00 | 1 765.00 | | 1 765.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 004.00 | 1 200.00 | | 11 004.00 |
