| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 10.00 | | 10.00 | 10.00 |
BJ TOTAL (I) | 301 610.00 | | 301 610.00 | 301 610.00 |
BZ Other receivables | 117 129.00 | | 117 129.00 | 117 129.00 |
CF Cash and cash equivalents | 78 915.00 | | 78 915.00 | 78 915.00 |
CJ TOTAL (II) | 196 045.00 | | 196 045.00 | 196 045.00 |
CO Grand total (0 to V) | 497 655.00 | | 497 655.00 | 497 655.00 |
CU Other investments | 301 600.00 | | 301 600.00 | 301 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 190 974.00 | | | 190 974.00 |
DL TOTAL (I) | 490 974.00 | | | 490 974.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | | | 14.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 588.00 | | | 2 588.00 |
DX Trade payables and related accounts | 4 080.00 | | | 4 080.00 |
EC TOTAL (IV) | 6 681.00 | | | 6 681.00 |
EE Grand total (I to V) | 497 655.00 | | | 497 655.00 |
EG Accrued income and payables due within one year | 6 681.00 | | | 6 681.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14.00 | | | 14.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 363.00 | |
GF Total Operating Expenses (II) | | | 4 363.00 | |
GG - OPERATING RESULT (I - II) | | | -4 363.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 195 000.00 | |
GL Other interest and similar income | | | 531.00 | |
GP Total financial income (V) | | | 195 531.00 | |
GR Interest and similar expenses | | | 194.00 | |
GU Total financial expenses (VI) | | | 194.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 195 337.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 190 974.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 195 531.00 | | | 195 531.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 557.00 | | | 4 557.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 190 974.00 | | | 190 974.00 |
| |
| 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 | | | 301 610.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 301 610.00 | |
I4 DECREASES Grand Total | | | 301 610.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 301 610.00 | |
| |
| 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 | 4 080.00 | 4 080.00 | | 4 080.00 |
VC Group and associates | 116 954.00 | | | 116 954.00 |
VH Loans with a maturity of more than one year at origin | 14.00 | 14.00 | | 14.00 |
VI Group and Associates | 2 588.00 | 2 588.00 | | 2 588.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 175.00 | | | 175.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 129.00 | 117 129.00 | | 117 129.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 682.00 | 6 682.00 | | 6 682.00 |
