| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 308 000.00 | | 308 000.00 | 308 000.00 |
BZ Other receivables | 232 960.00 | | 232 960.00 | 232 960.00 |
CF Cash and cash equivalents | 69 348.00 | | 69 348.00 | 69 348.00 |
CJ TOTAL (II) | 302 308.00 | | 302 308.00 | 302 308.00 |
CO Grand total (0 to V) | 610 308.00 | | 610 308.00 | 610 308.00 |
CU Other investments | 308 000.00 | | 308 000.00 | 308 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 384 580.00 | 241 851.00 | | 384 580.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 785.00 | 317 729.00 | | 62 785.00 |
DL TOTAL (I) | 463 865.00 | 576 080.00 | | 463 865.00 |
DV Miscellaneous Loans and Financial Debts (4) | 145 350.00 | | | 145 350.00 |
DX Trade payables and related accounts | 1 093.00 | 1 061.00 | | 1 093.00 |
EC TOTAL (IV) | 146 443.00 | 1 061.00 | | 146 443.00 |
EE Grand total (I to V) | 610 308.00 | 577 140.00 | | 610 308.00 |
EG Accrued income and payables due within one year | 146 443.00 | 1 061.00 | | 146 443.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 164.00 | |
GF Total Operating Expenses (II) | | | 2 164.00 | |
GG - OPERATING RESULT (I - II) | | | -2 164.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 65.00 | |
GP Total financial income (V) | | | 65 000.00 | |
GR Interest and similar expenses | | | 50.00 | |
GU Total financial expenses (VI) | | | 50.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 64 950.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 785.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 65 000.00 | 320 000.00 | | 65 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 215.00 | 2 271.00 | | 2 215.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 62 785.00 | 317 729.00 | | 62 785.00 |
| |
| 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 | 308 000.00 | | | 308 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 308 000.00 | |
I4 DECREASES Grand Total | | | 308 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 308 000.00 | | | 308 000.00 |
| |
| 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 | 1 093.00 | 1 093.00 | | 1 093.00 |
VI Group and Associates | 145 350.00 | 145 350.00 | | 145 350.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 232 960.00 | 232 960.00 | | 232 960.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 232 960.00 | 232 960.00 | | 232 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 443.00 | 146 443.00 | | 146 443.00 |
