| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 124 000.00 | | 124 000.00 | 124 000.00 |
BZ Other receivables | 24 522.00 | | 24 522.00 | 24 522.00 |
CF Cash and cash equivalents | 68.00 | | 68.00 | 68.00 |
CJ TOTAL (II) | 24 590.00 | | 24 590.00 | 24 590.00 |
CO Grand total (0 to V) | 148 590.00 | | 148 590.00 | 148 590.00 |
CU Other investments | 124 000.00 | | 124 000.00 | 124 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 94 939.00 | 47 011.00 | | 94 939.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 894.00 | 47 928.00 | | 17 894.00 |
DL TOTAL (I) | 118 333.00 | 100 439.00 | | 118 333.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 000.00 | 44 500.00 | | 30 000.00 |
DX Trade payables and related accounts | 257.00 | | | 257.00 |
EC TOTAL (IV) | 30 257.00 | 44 500.00 | | 30 257.00 |
EE Grand total (I to V) | 148 590.00 | 144 939.00 | | 148 590.00 |
EG Accrued income and payables due within one year | 30 257.00 | 44 500.00 | | 30 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 106.00 | |
GF Total Operating Expenses (II) | | | 2 106.00 | |
GG - OPERATING RESULT (I - II) | | | -2 106.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 894.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | 50 000.00 | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 106.00 | 2 072.00 | | 2 106.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 894.00 | 47 928.00 | | 17 894.00 |
| |
| 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 | 124 000.00 | | | 124 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 124 000.00 | |
I4 DECREASES Grand Total | | | 124 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 124 000.00 | | | 124 000.00 |
| |
| 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 | 257.00 | 257.00 | | 257.00 |
VC Group and associates | 24 522.00 | 24 522.00 | | 24 522.00 |
VI Group and Associates | 30 000.00 | 30 000.00 | | 30 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 522.00 | 24 522.00 | | 24 522.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 257.00 | 30 257.00 | | 30 257.00 |
