| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 93 633.00 | | 93 633.00 | 93 633.00 |
BZ Other receivables | 51 758.00 | | 51 758.00 | 51 758.00 |
CF Cash and cash equivalents | 867.00 | | 867.00 | 867.00 |
CJ TOTAL (II) | 52 626.00 | | 52 626.00 | 52 626.00 |
CO Grand total (0 to V) | 146 259.00 | | 146 259.00 | 146 259.00 |
CU Other investments | 93 633.00 | | 93 633.00 | 93 633.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 771.00 | | | 1 771.00 |
DH Retained earnings | 33 652.00 | | | 33 652.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 840.00 | 35 423.00 | | 49 840.00 |
DL TOTAL (I) | 95 263.00 | 45 423.00 | | 95 263.00 |
DU Loans and Debts from Credit Institutions (3) | 337.00 | 600.00 | | 337.00 |
DX Trade payables and related accounts | 600.00 | 564.00 | | 600.00 |
DY Tax and social security liabilities | 59.00 | 75.00 | | 59.00 |
EA Other liabilities | 50 000.00 | 60 000.00 | | 50 000.00 |
EC TOTAL (IV) | 50 996.00 | 61 239.00 | | 50 996.00 |
EE Grand total (I to V) | 146 259.00 | 106 662.00 | | 146 259.00 |
EG Accrued income and payables due within one year | 996.00 | | | 996.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 337.00 | 600.00 | | 337.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 565.00 | |
FX Taxes, duties, and similar payments | | | -75.00 | |
GC Operating Expenses - Current Assets: Provisions | | | -5.00 | |
GF Total Operating Expenses (II) | | | 1 490.00 | |
GG - OPERATING RESULT (I - II) | | | -1 490.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 756.00 | |
GP Total financial income (V) | | | 51 758.00 | |
GR Interest and similar expenses | | | 370.00 | |
GU Total financial expenses (VI) | | | 370.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 389.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 899.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 59.00 | | | 59.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 758.00 | 37 636.00 | | 51 758.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 919.00 | 2 213.00 | | 1 919.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 840.00 | 35 423.00 | | 49 840.00 |
| |
| 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 | 89 480.00 | | | 89 480.00 |
I3 DECREASES Total Financial Fixed Assets | | | 93 633.00 | |
I4 DECREASES Grand Total | | | 93 633.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 89 480.00 | | | 89 480.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 000.00 | | 50 000.00 | 50 000.00 |
VG Loans with a maturity of up to one year at origin | 337.00 | 337.00 | | 337.00 |
VP Miscellaneous | 51 759.00 | | | 51 759.00 |
VQ Other Taxes, Duties, and Similar Debts | 59.00 | 59.00 | | 59.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 758.00 | 51 758.00 | | 51 758.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 996.00 | 995.00 | 50 000.00 | 50 996.00 |
