| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 109.00 | 6 837.00 | 272.00 | 7 109.00 |
BB Receivables related to investments | 182 924.00 | | 182 924.00 | 182 924.00 |
BJ TOTAL (I) | 190 543.00 | 6 837.00 | 183 706.00 | 190 543.00 |
BX Customers and related accounts | 5 000.00 | | 5 000.00 | 5 000.00 |
CD Marketable securities | 25 000.00 | | 25 000.00 | 25 000.00 |
CF Cash and cash equivalents | 87 858.00 | | 87 858.00 | 87 858.00 |
CJ TOTAL (II) | 117 858.00 | | 117 858.00 | 117 858.00 |
CO Grand total (0 to V) | 308 402.00 | 6 837.00 | 301 564.00 | 308 402.00 |
CU Other investments | 510.00 | | 510.00 | 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DH Retained earnings | -46 441.00 | -38 051.00 | | -46 441.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 704.00 | -8 389.00 | | -8 704.00 |
DL TOTAL (I) | 24 856.00 | 33 559.00 | | 24 856.00 |
DV Miscellaneous Loans and Financial Debts (4) | 242 270.00 | 226 464.00 | | 242 270.00 |
DY Tax and social security liabilities | 3 504.00 | 840.00 | | 3 504.00 |
EA Other liabilities | 30 934.00 | 30 934.00 | | 30 934.00 |
EC TOTAL (IV) | 276 709.00 | 258 239.00 | | 276 709.00 |
EE Grand total (I to V) | 301 564.00 | 291 798.00 | | 301 564.00 |
EG Accrued income and payables due within one year | 34 439.00 | 258 238.00 | | 34 439.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 5 000.00 | |
FJ Net sales | | | 5 000.00 | |
FR Total operating income (I) | | | 5 000.00 | |
FW Other purchases and external expenses | | | 5 786.00 | |
FX Taxes, duties, and similar payments | | | 241.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 989.00 | |
GF Total Operating Expenses (II) | | | 7 016.00 | |
GG - OPERATING RESULT (I - II) | | | -2 016.00 | |
GL Other interest and similar income | | | 1 824.00 | |
GP Total financial income (V) | | | 1 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 824.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -192.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 512.00 | 5 008.00 | | 8 512.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 824.00 | 3 489.00 | | 6 824.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 528.00 | 11 879.00 | | 15 528.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 704.00 | -8 389.00 | | -8 704.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 273 205.00 | 30 935.00 | | 273 205.00 |
UL Receivables related to investments | 182 924.00 | | | 182 924.00 |
UX Other trade receivables | 5 000.00 | | | 5 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 504.00 | 3 504.00 | | 3 504.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 187 924.00 | 5 000.00 | 182 924.00 | 187 924.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 276 709.00 | 34 439.00 | | 276 709.00 |
