| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 221 480.00 | | 221 480.00 | 221 480.00 |
BZ Other receivables | 5 711.00 | | 5 711.00 | 5 711.00 |
CF Cash and cash equivalents | 725.00 | | 725.00 | 725.00 |
CJ TOTAL (II) | 6 436.00 | | 6 436.00 | 6 436.00 |
CO Grand total (0 to V) | 227 916.00 | | 227 916.00 | 227 916.00 |
CU Other investments | 221 480.00 | | 221 480.00 | 221 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DD Legal reserve (1) | 6 500.00 | | | 6 500.00 |
DG Other reserves | 48 531.00 | | | 48 531.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 668.00 | | | 21 668.00 |
DL TOTAL (I) | 226 699.00 | | | 226 699.00 |
DU Loans and Debts from Credit Institutions (3) | 10.00 | | | 10.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56.00 | | | 56.00 |
DX Trade payables and related accounts | 1 000.00 | | | 1 000.00 |
DY Tax and social security liabilities | 150.00 | | | 150.00 |
EC TOTAL (IV) | 1 216.00 | | | 1 216.00 |
EE Grand total (I to V) | 227 916.00 | | | 227 916.00 |
EG Accrued income and payables due within one year | 1 216.00 | | | 1 216.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10.00 | | | 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 | | | 2 392.00 | |
GF Total Operating Expenses (II) | | | 2 392.00 | |
GG - OPERATING RESULT (I - II) | | | -2 392.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 061.00 | |
GP Total financial income (V) | | | 24 061.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 061.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 668.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 061.00 | | | 24 061.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 392.00 | | | 2 392.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 668.00 | | | 21 668.00 |
| |
| 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 | 221 480.00 | | | 221 480.00 |
I3 DECREASES Total Financial Fixed Assets | | | 221 480.00 | |
I4 DECREASES Grand Total | | | 221 480.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 221 480.00 | | | 221 480.00 |
| |
| 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 | 1 000.00 | 1 000.00 | | 1 000.00 |
8D Social Security and Other Social Organizations | 150.00 | 150.00 | | 150.00 |
8K Other liabilities (including liabilities related to repo transactions) | 56.00 | 56.00 | | 56.00 |
UX Other trade receivables | 5 711.00 | 5 711.00 | | 5 711.00 |
VG Loans with a maturity of up to one year at origin | 10.00 | 10.00 | | 10.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 711.00 | 5 711.00 | | 5 711.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 216.00 | 1 216.00 | | 1 216.00 |
