| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 534 724.00 | | 534 724.00 | 534 724.00 |
CO Grand total (0 to V) | 534 724.00 | | 534 724.00 | 534 724.00 |
CU Other investments | 534 724.00 | | 534 724.00 | 534 724.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DH Retained earnings | -6 462.00 | -18 643.00 | | -6 462.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 418.00 | 12 180.00 | | 29 418.00 |
DL TOTAL (I) | 82 956.00 | 53 538.00 | | 82 956.00 |
DV Miscellaneous Loans and Financial Debts (4) | 450 688.00 | 180 106.00 | | 450 688.00 |
DX Trade payables and related accounts | 1 080.00 | 1 080.00 | | 1 080.00 |
EC TOTAL (IV) | 451 768.00 | 181 186.00 | | 451 768.00 |
EE Grand total (I to V) | 534 724.00 | 234 724.00 | | 534 724.00 |
EI Including equity loans | 450 688.00 | | | 450 688.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 189.00 | |
GF Total Operating Expenses (II) | | | 10 189.00 | |
GG - OPERATING RESULT (I - II) | | | -10 189.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 41 440.00 | |
GP Total financial income (V) | | | 41 440.00 | |
GR Interest and similar expenses | | | 1 833.00 | |
GU Total financial expenses (VI) | | | 1 833.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 607.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 418.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 41 440.00 | 13 580.00 | | 41 440.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 022.00 | 1 400.00 | | 12 022.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 418.00 | 12 180.00 | | 29 418.00 |
| |
| 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 | 234 724.00 | | 300 000.00 | 234 724.00 |
I3 DECREASES Total Financial Fixed Assets | | | 534 724.00 | |
I4 DECREASES Grand Total | | | 534 724.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 234 724.00 | | 300 000.00 | 234 724.00 |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
VI Group and Associates | 450 688.00 | 450 688.00 | | 450 688.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 451 768.00 | 451 768.00 | | 451 768.00 |
