| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 47 335.00 | | 47 335.00 | 47 335.00 |
CJ TOTAL (II) | 47 335.00 | | 47 335.00 | 47 335.00 |
CO Grand total (0 to V) | 247 335.00 | | 247 335.00 | 247 335.00 |
CU Other investments | 200 000.00 | | 200 000.00 | 200 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 213 750.00 | 228 000.00 | | 213 750.00 |
DD Legal reserve (1) | 161.00 | | | 161.00 |
DH Retained earnings | 10.00 | -3 731.00 | | 10.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 648.00 | 6 951.00 | | 3 648.00 |
DL TOTAL (I) | 217 569.00 | 231 220.00 | | 217 569.00 |
DU Loans and Debts from Credit Institutions (3) | 37.00 | 35.00 | | 37.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 749.00 | 20 000.00 | | 25 749.00 |
DX Trade payables and related accounts | 3 980.00 | 3 393.00 | | 3 980.00 |
EC TOTAL (IV) | 29 766.00 | 23 428.00 | | 29 766.00 |
EE Grand total (I to V) | 247 335.00 | 254 648.00 | | 247 335.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 400.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 4 402.00 | |
GG - OPERATING RESULT (I - II) | | | -4 402.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 050.00 | |
GP Total financial income (V) | | | 8 050.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 050.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 050.00 | 11 325.00 | | 8 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 402.00 | 4 374.00 | | 4 402.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 648.00 | 6 951.00 | | 3 648.00 |
| |
| 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 | 200 000.00 | | | 200 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 200 000.00 | |
I4 DECREASES Grand Total | | | 200 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 200 000.00 | | | 200 000.00 |
| |
| 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 | 3 980.00 | 3 980.00 | | 3 980.00 |
VG Loans with a maturity of up to one year at origin | 37.00 | 37.00 | | 37.00 |
VI Group and Associates | 25 749.00 | 25 749.00 | | 25 749.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 766.00 | 29 766.00 | | 29 766.00 |
