| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 74 500.00 | | 74 500.00 | 74 500.00 |
BJ TOTAL (I) | 75 990.00 | | 75 990.00 | 75 990.00 |
BZ Other receivables | 1 523.00 | | 1 523.00 | 1 523.00 |
CF Cash and cash equivalents | 4 962.00 | | 4 962.00 | 4 962.00 |
CJ TOTAL (II) | 6 486.00 | | 6 486.00 | 6 486.00 |
CO Grand total (0 to V) | 82 476.00 | | 82 476.00 | 82 476.00 |
CU Other investments | 1 490.00 | | 1 490.00 | 1 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -2 930.00 | | | -2 930.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 840.00 | -2 930.00 | | -38 840.00 |
DL TOTAL (I) | -40 771.00 | -1 930.00 | | -40 771.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 000.00 | 10 000.00 | | 85 000.00 |
DX Trade payables and related accounts | 3 060.00 | 3 000.00 | | 3 060.00 |
EA Other liabilities | 35 187.00 | 115.00 | | 35 187.00 |
EC TOTAL (IV) | 123 247.00 | 13 115.00 | | 123 247.00 |
EE Grand total (I to V) | 82 476.00 | 11 184.00 | | 82 476.00 |
EG Accrued income and payables due within one year | 38 247.00 | 3 115.00 | | 38 247.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 653.00 | |
GF Total Operating Expenses (II) | | | 3 653.00 | |
GG - OPERATING RESULT (I - II) | | | -3 653.00 | |
GR Interest and similar expenses | | | 428.00 | |
GU Total financial expenses (VI) | | | 428.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -428.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 081.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 34 759.00 | | | 34 759.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 840.00 | 2 930.00 | | 38 840.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -38 840.00 | -2 930.00 | | -38 840.00 |
| |
| 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 | 990.00 | | 75 000.00 | 990.00 |
I3 DECREASES Total Financial Fixed Assets | | | 75 990.00 | |
I4 DECREASES Grand Total | | | 75 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 990.00 | | 75 000.00 | 990.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 85 000.00 | | 85 000.00 | 85 000.00 |
8B Suppliers and Related Accounts | 3 060.00 | 3 060.00 | | 3 060.00 |
UL Receivables related to investments | 74 500.00 | | 74 500.00 | 74 500.00 |
VB VAT | 1 223.00 | 1 223.00 | | 1 223.00 |
VI Group and Associates | 35 187.00 | 35 187.00 | | 35 187.00 |
VJ Loans taken out during the year | 75 000.00 | | | 75 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300.00 | 300.00 | | 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 023.00 | 1 523.00 | 74 500.00 | 76 023.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 247.00 | 38 247.00 | 85 000.00 | 123 247.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 9.00 | 1.00 | | 9.00 |
