| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 122 237.00 | | 122 237.00 | 122 237.00 |
BZ Other receivables | 18.00 | | 18.00 | 18.00 |
CD Marketable securities | 30 150.00 | | 30 150.00 | 30 150.00 |
CF Cash and cash equivalents | 3 007.00 | | 3 007.00 | 3 007.00 |
CJ TOTAL (II) | 33 175.00 | | 33 175.00 | 33 175.00 |
CO Grand total (0 to V) | 155 411.00 | | 155 411.00 | 155 411.00 |
CU Other investments | 117 237.00 | | 117 237.00 | 117 237.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 118 000.00 | 118 000.00 | | 118 000.00 |
DD Legal reserve (1) | 11 800.00 | 2 174.00 | | 11 800.00 |
DH Retained earnings | 24 303.00 | -158 116.00 | | 24 303.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 244.00 | 192 045.00 | | -3 244.00 |
DL TOTAL (I) | 150 859.00 | 154 103.00 | | 150 859.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3.00 | 3.00 | | 3.00 |
DX Trade payables and related accounts | 4 250.00 | 3 040.00 | | 4 250.00 |
DY Tax and social security liabilities | 300.00 | 225.00 | | 300.00 |
EC TOTAL (IV) | 4 553.00 | 3 268.00 | | 4 553.00 |
EE Grand total (I to V) | 155 411.00 | 157 371.00 | | 155 411.00 |
EI Including equity loans | 3.00 | | | 3.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 320.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 3 395.00 | |
GG - OPERATING RESULT (I - II) | | | -3 395.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 56.00 | |
GL Other interest and similar income | | | 94.00 | |
GP Total financial income (V) | | | 150.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 244.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 150.00 | 199 755.00 | | 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 395.00 | 7 710.00 | | 3 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 244.00 | 192 045.00 | | -3 244.00 |
| |
| 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 | 122 237.00 | | | 122 237.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 122 237.00 | | | 122 237.00 |
| |
| 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 | 4 250.00 | 4 250.00 | | 4 250.00 |
VI Group and Associates | 3.00 | 3.00 | | 3.00 |
VQ Other Taxes, Duties, and Similar Debts | 300.00 | 300.00 | | 300.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18.00 | 18.00 | | 18.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 553.00 | 4 553.00 | | 4 553.00 |
