| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 300 000.00 | | 300 000.00 | 300 000.00 |
BZ Other receivables | 1 230.00 | | 1 230.00 | 1 230.00 |
CF Cash and cash equivalents | 16 002.00 | | 16 002.00 | 16 002.00 |
CJ TOTAL (II) | 17 232.00 | | 17 232.00 | 17 232.00 |
CO Grand total (0 to V) | 317 232.00 | | 317 232.00 | 317 232.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 190 596.00 | 160 224.00 | | 190 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 863.00 | 30 372.00 | | 46 863.00 |
DL TOTAL (I) | 270 459.00 | 223 596.00 | | 270 459.00 |
DU Loans and Debts from Credit Institutions (3) | 93.00 | 37 586.00 | | 93.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 000.00 | 45 000.00 | | 45 000.00 |
DX Trade payables and related accounts | 1 680.00 | 1 656.00 | | 1 680.00 |
EC TOTAL (IV) | 46 773.00 | 84 242.00 | | 46 773.00 |
EE Grand total (I to V) | 317 232.00 | 307 837.00 | | 317 232.00 |
EG Accrued income and payables due within one year | 46 773.00 | 84 242.00 | | 46 773.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 335.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 335.00 | |
GG - OPERATING RESULT (I - II) | | | -2 335.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 993.00 | |
GP Total financial income (V) | | | 49 993.00 | |
GR Interest and similar expenses | | | 795.00 | |
GU Total financial expenses (VI) | | | 795.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 198.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 863.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 49 993.00 | 34 995.00 | | 49 993.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 130.00 | 4 623.00 | | 3 130.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 863.00 | 30 372.00 | | 46 863.00 |
| |
| 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 | 300 000.00 | | | 300 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 000.00 | |
I4 DECREASES Grand Total | | | 300 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 000.00 | | | 300 000.00 |
| |
| 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 | 1 680.00 | 1 680.00 | | 1 680.00 |
VB VAT | 1 230.00 | 1 230.00 | | 1 230.00 |
VG Loans with a maturity of up to one year at origin | 93.00 | 93.00 | | 93.00 |
VI Group and Associates | 45 000.00 | 45 000.00 | | 45 000.00 |
VK Loans repaid during the year | 36 831.00 | | | 36 831.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 230.00 | 1 230.00 | | 1 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 773.00 | 46 773.00 | | 46 773.00 |
