| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 350 000.00 | | 350 000.00 | 350 000.00 |
BZ Other receivables | 67 005.00 | | 67 005.00 | 67 005.00 |
CD Marketable securities | 24 539.00 | | 24 539.00 | 24 539.00 |
CF Cash and cash equivalents | 61 266.00 | | 61 266.00 | 61 266.00 |
CJ TOTAL (II) | 152 811.00 | | 152 811.00 | 152 811.00 |
CO Grand total (0 to V) | 502 811.00 | | 502 811.00 | 502 811.00 |
CU Other investments | 350 000.00 | | 350 000.00 | 350 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 491 700.00 | | | 491 700.00 |
DB Share, merger, contribution premiums, etc. | 12.00 | | | 12.00 |
DH Retained earnings | -34 137.00 | | | -34 137.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 136.00 | | | 3 136.00 |
DL TOTAL (I) | 460 711.00 | | | 460 711.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 880.00 | | | 39 880.00 |
DX Trade payables and related accounts | 2 220.00 | | | 2 220.00 |
EC TOTAL (IV) | 42 100.00 | | | 42 100.00 |
EE Grand total (I to V) | 502 811.00 | | | 502 811.00 |
EG Accrued income and payables due within one year | 2 220.00 | | | 2 220.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 452.00 | |
FX Taxes, duties, and similar payments | | | 89.00 | |
GF Total Operating Expenses (II) | | | 3 542.00 | |
GG - OPERATING RESULT (I - II) | | | -3 542.00 | |
GL Other interest and similar income | | | 1 443.00 | |
GP Total financial income (V) | | | 1 443.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 443.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 098.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 235.00 | | | -5 235.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 443.00 | | | 1 443.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -1 692.00 | | | -1 692.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 136.00 | | | 3 136.00 |
| |
| 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 | 2 220.00 | 2 220.00 | | 2 220.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 880.00 | | | 39 880.00 |
VK Loans repaid during the year | 1.00 | | | 1.00 |
VP Miscellaneous | 67 005.00 | 67 005.00 | | 67 005.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 005.00 | 67 005.00 | | 67 005.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 100.00 | 2 220.00 | | 42 100.00 |
