| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 54 650.00 | | 54 650.00 | 54 650.00 |
CF Cash and cash equivalents | 169 074.00 | | 169 074.00 | 169 074.00 |
CJ TOTAL (II) | 169 074.00 | | 169 074.00 | 169 074.00 |
CO Grand total (0 to V) | 223 724.00 | | 223 724.00 | 223 724.00 |
CU Other investments | 54 650.00 | | 54 650.00 | 54 650.00 |
| |
| 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 |
DG Other reserves | 51 092.00 | 679.00 | | 51 092.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 103.00 | 65 412.00 | | 84 103.00 |
DL TOTAL (I) | 140 695.00 | 71 592.00 | | 140 695.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 353.00 | 78 353.00 | | 78 353.00 |
DX Trade payables and related accounts | 4 554.00 | 4 482.00 | | 4 554.00 |
DY Tax and social security liabilities | 121.00 | 121.00 | | 121.00 |
EC TOTAL (IV) | 83 028.00 | 82 956.00 | | 83 028.00 |
EE Grand total (I to V) | 223 724.00 | 154 548.00 | | 223 724.00 |
EG Accrued income and payables due within one year | 83 028.00 | 82 956.00 | | 83 028.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 734.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GF Total Operating Expenses (II) | | | 4 896.00 | |
GG - OPERATING RESULT (I - II) | | | -4 896.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 89 000.00 | |
GP Total financial income (V) | | | 89 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 89 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 89 000.00 | 70 400.00 | | 89 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 896.00 | 4 987.00 | | 4 896.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 103.00 | 65 412.00 | | 84 103.00 |
| |
| 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 | 54 650.00 | | | 54 650.00 |
I3 DECREASES Total Financial Fixed Assets | | | 54 650.00 | |
I4 DECREASES Grand Total | | | 54 650.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 54 650.00 | | | 54 650.00 |
| |
| 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 | 4 554.00 | 4 554.00 | | 4 554.00 |
8K Other liabilities (including liabilities related to repo transactions) | 78 353.00 | 78 353.00 | | 78 353.00 |
VQ Other Taxes, Duties, and Similar Debts | 122.00 | 122.00 | | 122.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 029.00 | 83 029.00 | | 83 029.00 |
