| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 175 000.00 | | 175 000.00 | 175 000.00 |
BJ TOTAL (I) | 473 000.00 | | 473 000.00 | 473 000.00 |
CF Cash and cash equivalents | 1 139 373.00 | | 1 139 373.00 | 1 139 373.00 |
CJ TOTAL (II) | 1 139 373.00 | | 1 139 373.00 | 1 139 373.00 |
CO Grand total (0 to V) | 1 612 373.00 | | 1 612 373.00 | 1 612 373.00 |
CU Other investments | 298 000.00 | | 298 000.00 | 298 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 300 000.00 | 2 300 000.00 | | 2 300 000.00 |
DD Legal reserve (1) | 5 688.00 | 5 688.00 | | 5 688.00 |
DG Other reserves | 108 075.00 | 108 075.00 | | 108 075.00 |
DH Retained earnings | -811 207.00 | -1 015 631.00 | | -811 207.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 816.00 | 204 424.00 | | 1 816.00 |
DL TOTAL (I) | 1 604 373.00 | 1 602 557.00 | | 1 604 373.00 |
DQ Provisions for Expenses | 8 000.00 | 16 500.00 | | 8 000.00 |
DR TOTAL (IV) | 8 000.00 | 16 500.00 | | 8 000.00 |
EE Grand total (I to V) | 1 612 373.00 | 1 619 057.00 | | 1 612 373.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 500.00 | |
FR Total operating income (I) | | | 8 500.00 | |
FW Other purchases and external expenses | | | 8 441.00 | |
FX Taxes, duties, and similar payments | | | 19.00 | |
GF Total Operating Expenses (II) | | | 8 460.00 | |
GG - OPERATING RESULT (I - II) | | | 40.00 | |
GR Interest and similar expenses | | | 449.00 | |
GU Total financial expenses (VI) | | | 449.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -449.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -409.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 2 225.00 | 212 868.00 | | 2 225.00 |
HE Exceptional expenses on management operations | | 390.00 | | |
HH Total exceptional expenses (VIII) | | 390.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 225.00 | 212 478.00 | | 2 225.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 725.00 | 212 868.00 | | 10 725.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 909.00 | 8 444.00 | | 8 909.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 816.00 | 204 424.00 | | 1 816.00 |
| |
| 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 | 468 000.00 | | 5 000.00 | 468 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 473 000.00 | |
I4 DECREASES Grand Total | | | 473 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 468 000.00 | | 5 000.00 | 468 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 16 500.00 | | 8 500.00 | 16 500.00 |
7C Grand total | 16 500.00 | | 8 500.00 | 16 500.00 |
UE of which provisions and reversals: - Operating | | | 8 500.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UP Loans | 175 000.00 | 175 000.00 | | 175 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 175 000.00 | 175 000.00 | | 175 000.00 |
