| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 200 000.00 | | 200 000.00 | 200 000.00 |
BZ Other receivables | 1 046.00 | | 1 046.00 | 1 046.00 |
CB Subscribed and called capital, not paid | 1.00 | | | 1.00 |
CF Cash and cash equivalents | 41 618.00 | | 41 618.00 | 41 618.00 |
CJ TOTAL (II) | 42 665.00 | | 42 665.00 | 42 665.00 |
CO Grand total (0 to V) | 242 665.00 | | 242 665.00 | 242 665.00 |
CU Other investments | 200 000.00 | | 200 000.00 | 200 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 001.00 | 200 001.00 | | 200 001.00 |
DD Legal reserve (1) | 2 095.00 | | | 2 095.00 |
DG Other reserves | 39 806.00 | | | 39 806.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 088.00 | 41 901.00 | | -3 088.00 |
DL TOTAL (I) | 238 814.00 | 241 902.00 | | 238 814.00 |
DU Loans and Debts from Credit Institutions (3) | 65.00 | 65.00 | | 65.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 046.00 | 2 000.00 | | 2 046.00 |
DX Trade payables and related accounts | 1 740.00 | 140.00 | | 1 740.00 |
EC TOTAL (IV) | 3 851.00 | 2 205.00 | | 3 851.00 |
EE Grand total (I to V) | 242 665.00 | 244 107.00 | | 242 665.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 887.00 | |
FX Taxes, duties, and similar payments | | | 200.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 088.00 | |
GG - OPERATING RESULT (I - II) | | | -3 088.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 088.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 45 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 088.00 | 3 099.00 | | 3 088.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 088.00 | 41 901.00 | | -3 088.00 |
| |
| 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 | 2 046.00 | 2 046.00 | | 2 046.00 |
8B Suppliers and Related Accounts | 1 740.00 | 1 740.00 | | 1 740.00 |
VG Loans with a maturity of up to one year at origin | 65.00 | 65.00 | | 65.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 046.00 | 1 046.00 | | 1 046.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 851.00 | 3 851.00 | | 3 851.00 |
