| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 299 000.00 | | 2 299 000.00 | 2 299 000.00 |
BZ Other receivables | 133 250.00 | | 133 250.00 | 133 250.00 |
CF Cash and cash equivalents | 40 811.00 | | 40 811.00 | 40 811.00 |
CJ TOTAL (II) | 174 060.00 | | 174 060.00 | 174 060.00 |
CO Grand total (0 to V) | 2 473 060.00 | | 2 473 060.00 | 2 473 060.00 |
CU Other investments | 2 299 000.00 | | 2 299 000.00 | 2 299 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 300 000.00 | 2 300 000.00 | | 2 300 000.00 |
DD Legal reserve (1) | 4 692.00 | | | 4 692.00 |
DG Other reserves | 17 845.00 | | | 17 845.00 |
DH Retained earnings | | -10 971.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 105 969.00 | 104 808.00 | | 105 969.00 |
DL TOTAL (I) | 2 428 506.00 | 2 393 837.00 | | 2 428 506.00 |
DV Miscellaneous Loans and Financial Debts (4) | 625.00 | 625.00 | | 625.00 |
DX Trade payables and related accounts | 4 020.00 | 4 020.00 | | 4 020.00 |
EA Other liabilities | 39 909.00 | | | 39 909.00 |
EC TOTAL (IV) | 44 554.00 | 4 645.00 | | 44 554.00 |
EE Grand total (I to V) | 2 473 060.00 | 2 398 482.00 | | 2 473 060.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 031.00 | |
GF Total Operating Expenses (II) | | | 4 031.00 | |
GG - OPERATING RESULT (I - II) | | | -4 031.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 110 000.00 | |
GP Total financial income (V) | | | 110 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 110 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 4.00 | | |
HH Total exceptional expenses (VIII) | | 4.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 110 000.00 | 110 000.00 | | 110 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 031.00 | 5 192.00 | | 4 031.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 105 969.00 | 104 808.00 | | 105 969.00 |
| |
| 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 | 2 299 000.00 | | | 2 299 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 299 000.00 | |
I4 DECREASES Grand Total | | | 2 299 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 299 000.00 | | | 2 299 000.00 |
| |
| 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 | 4 020.00 | 4 020.00 | | 4 020.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 909.00 | 39 909.00 | | 39 909.00 |
VC Group and associates | 133 250.00 | 133 250.00 | | 133 250.00 |
VI Group and Associates | 625.00 | 625.00 | | 625.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 133 250.00 | 133 250.00 | | 133 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 554.00 | 44 554.00 | | 44 554.00 |
