| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 124 060.00 | | 124 060.00 | 124 060.00 |
BZ Other receivables | 19 985.00 | | 19 985.00 | 19 985.00 |
CF Cash and cash equivalents | 68.00 | | 68.00 | 68.00 |
CJ TOTAL (II) | 20 053.00 | | 20 053.00 | 20 053.00 |
CO Grand total (0 to V) | 144 113.00 | | 144 113.00 | 144 113.00 |
CU Other investments | 124 060.00 | | 124 060.00 | 124 060.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 112 833.00 | 94 939.00 | | 112 833.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 599.00 | 17 894.00 | | 9 599.00 |
DL TOTAL (I) | 127 932.00 | 118 333.00 | | 127 932.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 918.00 | 30 000.00 | | 15 918.00 |
DX Trade payables and related accounts | 263.00 | 257.00 | | 263.00 |
EC TOTAL (IV) | 16 181.00 | 30 257.00 | | 16 181.00 |
EE Grand total (I to V) | 144 113.00 | 148 590.00 | | 144 113.00 |
EG Accrued income and payables due within one year | 16 181.00 | 30 257.00 | | 16 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 401.00 | |
GF Total Operating Expenses (II) | | | 5 401.00 | |
GG - OPERATING RESULT (I - II) | | | -5 401.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 000.00 | |
GP Total financial income (V) | | | 15 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 000.00 | 20 000.00 | | 15 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 401.00 | 2 106.00 | | 5 401.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 599.00 | 17 894.00 | | 9 599.00 |
| |
| 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 | 124 000.00 | | 60.00 | 124 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 124 060.00 | |
I4 DECREASES Grand Total | | | 124 060.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 124 000.00 | | 60.00 | 124 000.00 |
| |
| 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 | 263.00 | 263.00 | | 263.00 |
VC Group and associates | 19 985.00 | 19 985.00 | | 19 985.00 |
VI Group and Associates | 15 918.00 | 15 918.00 | | 15 918.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 985.00 | 19 985.00 | | 19 985.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 181.00 | 16 181.00 | | 16 181.00 |
