| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250 000.00 | | 250 000.00 | 250 000.00 |
CF Cash and cash equivalents | 27 738.00 | | 27 738.00 | 27 738.00 |
CJ TOTAL (II) | 27 738.00 | | 27 738.00 | 27 738.00 |
CO Grand total (0 to V) | 277 738.00 | | 277 738.00 | 277 738.00 |
CU Other investments | 250 000.00 | | 250 000.00 | 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 161 243.00 | 92 536.00 | | 161 243.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 900.00 | 68 707.00 | | 34 900.00 |
DL TOTAL (I) | 201 644.00 | 166 743.00 | | 201 644.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 333.00 | 98 753.00 | | 73 333.00 |
DX Trade payables and related accounts | 2 760.00 | 2 900.00 | | 2 760.00 |
EC TOTAL (IV) | 76 093.00 | 101 653.00 | | 76 093.00 |
EE Grand total (I to V) | 277 738.00 | 268 397.00 | | 277 738.00 |
EG Accrued income and payables due within one year | 76 093.00 | 101 653.00 | | 76 093.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 813.00 | |
FX Taxes, duties, and similar payments | | | 144.00 | |
GF Total Operating Expenses (II) | | | 2 957.00 | |
GG - OPERATING RESULT (I - II) | | | -2 957.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 100.00 | |
GP Total financial income (V) | | | 39 100.00 | |
GR Interest and similar expenses | | | 1 242.00 | |
GU Total financial expenses (VI) | | | 1 242.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 857.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 900.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 100.00 | 74 800.00 | | 39 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 199.00 | 6 092.00 | | 4 199.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 900.00 | 68 707.00 | | 34 900.00 |
| |
| 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 | 250 000.00 | | | 250 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 000.00 | |
I4 DECREASES Grand Total | | | 250 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 000.00 | | | 250 000.00 |
| |
| 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 | 2 760.00 | 2 760.00 | | 2 760.00 |
VI Group and Associates | 73 334.00 | 73 334.00 | | 73 334.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 094.00 | 76 094.00 | | 76 094.00 |
