| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 198 750.00 | | 198 750.00 | 198 750.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 23.00 | | 23.00 | 23.00 |
CJ TOTAL (II) | 23.00 | | 23.00 | 23.00 |
CO Grand total (0 to V) | 198 773.00 | | 198 773.00 | 198 773.00 |
CS Evaluated investments - equity method | 198 750.00 | | 198 750.00 | 198 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 157 435.00 | 123 344.00 | | 157 435.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 317.00 | 34 192.00 | | 19 317.00 |
DL TOTAL (I) | 177 852.00 | 158 535.00 | | 177 852.00 |
DU Loans and Debts from Credit Institutions (3) | | 5.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 494.00 | 1 194.00 | | 1 494.00 |
DX Trade payables and related accounts | 620.00 | 600.00 | | 620.00 |
DY Tax and social security liabilities | 56.00 | 166.00 | | 56.00 |
EA Other liabilities | 18 750.00 | 38 750.00 | | 18 750.00 |
EC TOTAL (IV) | 20 920.00 | 40 715.00 | | 20 920.00 |
EE Grand total (I to V) | 198 773.00 | 199 251.00 | | 198 773.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 464.00 | |
FR Total operating income (I) | | | 464.00 | |
FW Other purchases and external expenses | | | 627.00 | |
FX Taxes, duties, and similar payments | | | 464.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 091.00 | |
GG - OPERATING RESULT (I - II) | | | -627.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 373.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 56.00 | 166.00 | | 56.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 464.00 | 35 000.00 | | 20 464.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 147.00 | 808.00 | | 1 147.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 317.00 | 34 191.00 | | 19 317.00 |
| |
| 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 | 620.00 | 620.00 | | 620.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 244.00 | 20 244.00 | | 20 244.00 |
VQ Other Taxes, Duties, and Similar Debts | 56.00 | 56.00 | | 56.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 920.00 | 20 920.00 | | 20 920.00 |
