| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 295 482.00 | | 295 482.00 | 295 482.00 |
BZ Other receivables | 2 500.00 | | 2 500.00 | 2 500.00 |
CF Cash and cash equivalents | 47 487.00 | | 47 487.00 | 47 487.00 |
CH Prepaid expenses | 21.00 | | 21.00 | 21.00 |
CJ TOTAL (II) | 50 009.00 | | 50 009.00 | 50 009.00 |
CO Grand total (0 to V) | 345 491.00 | | 345 491.00 | 345 491.00 |
CU Other investments | 295 482.00 | | 295 482.00 | 295 482.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 295 482.00 | | | 295 482.00 |
DD Legal reserve (1) | 3 100.00 | | | 3 100.00 |
DG Other reserves | 4 962.00 | | | 4 962.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 108.00 | | | 41 108.00 |
DL TOTAL (I) | 344 652.00 | | | 344 652.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98.00 | | | 98.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DY Tax and social security liabilities | 140.00 | | | 140.00 |
EC TOTAL (IV) | 838.00 | | | 838.00 |
EE Grand total (I to V) | 345 491.00 | | | 345 491.00 |
EG Accrued income and payables due within one year | 838.00 | | | 838.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 500.00 | | 2 500.00 | 2 500.00 |
FJ Net sales | 2 500.00 | | 2 500.00 | 2 500.00 |
FR Total operating income (I) | | | 2 500.00 | |
FW Other purchases and external expenses | | | 4 522.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 682.00 | |
GG - OPERATING RESULT (I - II) | | | -2 182.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 43 290.00 | |
GP Total financial income (V) | | | 43 290.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 290.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 108.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 45 790.00 | | | 45 790.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 682.00 | | | 4 682.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 108.00 | | | 41 108.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 98.00 | 98.00 | | 98.00 |
8B Suppliers and Related Accounts | 600.00 | 600.00 | | 600.00 |
VQ Other Taxes, Duties, and Similar Debts | 140.00 | 140.00 | | 140.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 521.00 | 2 521.00 | | 2 521.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 838.00 | 838.00 | | 838.00 |
