| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500 100.00 | | 500 100.00 | 500 100.00 |
BZ Other receivables | 154 025.00 | | 154 025.00 | 154 025.00 |
CF Cash and cash equivalents | 5 988.00 | | 5 988.00 | 5 988.00 |
CJ TOTAL (II) | 160 014.00 | | 160 014.00 | 160 014.00 |
CO Grand total (0 to V) | 660 114.00 | | 660 114.00 | 660 114.00 |
CS Evaluated investments - equity method | 500 100.00 | | 500 100.00 | 500 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | | | 50 000.00 |
DG Other reserves | 22 358.00 | | | 22 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 290.00 | 136 358.00 | | -1 290.00 |
DL TOTAL (I) | 571 067.00 | 636 358.00 | | 571 067.00 |
DV Miscellaneous Loans and Financial Debts (4) | 88 439.00 | 13 706.00 | | 88 439.00 |
DX Trade payables and related accounts | 607.00 | 797.00 | | 607.00 |
DY Tax and social security liabilities | | 90.00 | | |
EC TOTAL (IV) | 89 047.00 | 14 593.00 | | 89 047.00 |
EE Grand total (I to V) | 660 114.00 | 650 951.00 | | 660 114.00 |
EG Accrued income and payables due within one year | 89 047.00 | 14 593.00 | | 89 047.00 |
EI Including equity loans | 88 439.00 | | | 88 439.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 336.00 | |
FX Taxes, duties, and similar payments | | | 175.00 | |
GF Total Operating Expenses (II) | | | 2 511.00 | |
GG - OPERATING RESULT (I - II) | | | -2 511.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 1 220.00 | |
GP Total financial income (V) | | | 1 220.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 220.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 290.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 90.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 220.00 | 143 848.00 | | 1 220.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 511.00 | 7 490.00 | | 2 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 290.00 | 136 358.00 | | -1 290.00 |
| |
| 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 | 500 100.00 | | | 500 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500 100.00 | |
I4 DECREASES Grand Total | | | 500 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500 100.00 | | | 500 100.00 |
| |
| 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 | 607.00 | 607.00 | | 607.00 |
VC Group and associates | 154 025.00 | 154 025.00 | | 154 025.00 |
VI Group and Associates | 88 439.00 | 88 439.00 | | 88 439.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 154 025.00 | 154 025.00 | | 154 025.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 047.00 | 89 047.00 | | 89 047.00 |
