| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600 000.00 | | 600 000.00 | 600 000.00 |
BZ Other receivables | 1 799.00 | | 1 799.00 | 1 799.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 37 281.00 | | 37 281.00 | 37 281.00 |
CJ TOTAL (II) | 139 080.00 | | 139 080.00 | 139 080.00 |
CO Grand total (0 to V) | 739 080.00 | | 739 080.00 | 739 080.00 |
CU Other investments | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 249 360.00 | | | 249 360.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 119 413.00 | | | 119 413.00 |
DL TOTAL (I) | 369 874.00 | | | 369 874.00 |
DU Loans and Debts from Credit Institutions (3) | 50 507.00 | | | 50 507.00 |
DV Miscellaneous Loans and Financial Debts (4) | 170 048.00 | | | 170 048.00 |
DX Trade payables and related accounts | 8 651.00 | | | 8 651.00 |
EA Other liabilities | 140 000.00 | | | 140 000.00 |
EC TOTAL (IV) | 369 206.00 | | | 369 206.00 |
EE Grand total (I to V) | 739 080.00 | | | 739 080.00 |
EG Accrued income and payables due within one year | 319 206.00 | | | 319 206.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 805.00 | |
FX Taxes, duties, and similar payments | | | -208.00 | |
GF Total Operating Expenses (II) | | | 1 597.00 | |
GG - OPERATING RESULT (I - II) | | | -1 597.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 127 500.00 | |
GP Total financial income (V) | | | 127 500.00 | |
GR Interest and similar expenses | | | 6 490.00 | |
GU Total financial expenses (VI) | | | 6 490.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 121 010.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 119 413.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 501.00 | | | 127 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 087.00 | | | 8 087.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 119 413.00 | | | 119 413.00 |
| |
| 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 | 600 000.00 | | | 600 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 000.00 | |
I4 DECREASES Grand Total | | | 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 000.00 | | | 600 000.00 |
| |
| 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 | 8 651.00 | 8 651.00 | | 8 651.00 |
8K Other liabilities (including liabilities related to repo transactions) | 140 000.00 | 90 000.00 | 50 000.00 | 140 000.00 |
VB VAT | 1 799.00 | 1 799.00 | | 1 799.00 |
VH Loans with a maturity of more than one year at origin | 50 507.00 | 50 507.00 | | 50 507.00 |
VI Group and Associates | 170 048.00 | 170 048.00 | | 170 048.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 799.00 | 1 799.00 | | 1 799.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 369 206.00 | 319 206.00 | | 369 206.00 |
