| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 618.00 | 2 618.00 | | 2 618.00 |
BJ TOTAL (I) | 2 223 618.00 | 2 618.00 | 2 221 000.00 | 2 223 618.00 |
BZ Other receivables | 26 797.00 | | 26 797.00 | 26 797.00 |
CF Cash and cash equivalents | 10 777.00 | | 10 777.00 | 10 777.00 |
CJ TOTAL (II) | 37 574.00 | | 37 574.00 | 37 574.00 |
CO Grand total (0 to V) | 2 261 191.00 | 2 618.00 | 2 258 574.00 | 2 261 191.00 |
CU Other investments | 2 221 000.00 | | 2 221 000.00 | 2 221 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 230 000.00 | 2 230 000.00 | | 2 230 000.00 |
DD Legal reserve (1) | 11 213.00 | 11 213.00 | | 11 213.00 |
DH Retained earnings | -32 664.00 | -32 482.00 | | -32 664.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 101.00 | -183.00 | | 6 101.00 |
DL TOTAL (I) | 2 214 649.00 | 2 208 548.00 | | 2 214 649.00 |
DU Loans and Debts from Credit Institutions (3) | 10.00 | 45.00 | | 10.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 709.00 | 32 829.00 | | 40 709.00 |
DX Trade payables and related accounts | 3 205.00 | 1 590.00 | | 3 205.00 |
EC TOTAL (IV) | 43 924.00 | 34 464.00 | | 43 924.00 |
EE Grand total (I to V) | 2 258 574.00 | 2 243 012.00 | | 2 258 574.00 |
EG Accrued income and payables due within one year | 43 924.00 | 34 464.00 | | 43 924.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10.00 | 45.00 | | 10.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 798.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 101.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 3 899.00 | |
GG - OPERATING RESULT (I - II) | | | -3 899.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 000.00 | |
GP Total financial income (V) | | | 10 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 101.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 000.00 | 5 000.00 | | 10 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 899.00 | 5 183.00 | | 3 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 101.00 | -183.00 | | 6 101.00 |
| |
| 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 | 2 223 618.00 | | | 2 223 618.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 221 000.00 | |
I4 DECREASES Grand Total | | | 2 223 618.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 618.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 618.00 | | | 2 618.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 221 000.00 | | | 2 221 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 618.00 | | | 2 618.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 618.00 | | | 2 618.00 |
| |
| 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 | 3 205.00 | 3 205.00 | | 3 205.00 |
VG Loans with a maturity of up to one year at origin | 10.00 | 10.00 | | 10.00 |
VI Group and Associates | 40 709.00 | 40 709.00 | | 40 709.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 797.00 | 26 797.00 | | 26 797.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 797.00 | 26 797.00 | | 26 797.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 924.00 | 43 924.00 | | 43 924.00 |
