| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 70 000.00 | 37 892.00 | 32 108.00 | 70 000.00 |
CF Cash and cash equivalents | 46 317.00 | | 46 317.00 | 46 317.00 |
CJ TOTAL (II) | 46 317.00 | | 46 317.00 | 46 317.00 |
CO Grand total (0 to V) | 116 317.00 | 37 892.00 | 78 425.00 | 116 317.00 |
CS Evaluated investments - equity method | 70 000.00 | 37 892.00 | 32 108.00 | 70 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | | | 70 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 669.00 | | | 7 669.00 |
DL TOTAL (I) | 77 669.00 | | | 77 669.00 |
DX Trade payables and related accounts | 756.00 | | | 756.00 |
EC TOTAL (IV) | 756.00 | | | 756.00 |
EE Grand total (I to V) | 78 425.00 | | | 78 425.00 |
EG Accrued income and payables due within one year | 756.00 | | | 756.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 438.00 | |
GF Total Operating Expenses (II) | | | 4 438.00 | |
GG - OPERATING RESULT (I - II) | | | -4 438.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 37 892.00 | |
GU Total financial expenses (VI) | | | 37 892.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 108.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 669.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 330.00 | | | 42 330.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 669.00 | | | 7 669.00 |
| |
| 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 | | | 70 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 70 000.00 | |
I4 DECREASES Grand Total | | | 70 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 70 000.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 37 892.00 | | |
7C Grand total | | 37 892.00 | | |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 756.00 | 756.00 | | 756.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 756.00 | 756.00 | | 756.00 |
