| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 233.00 | | 2 233.00 | 2 233.00 |
BJ TOTAL (I) | 322 233.00 | | 322 233.00 | 322 233.00 |
BZ Other receivables | 240.00 | | 240.00 | 240.00 |
CF Cash and cash equivalents | 11 597.00 | | 11 597.00 | 11 597.00 |
CJ TOTAL (II) | 11 837.00 | | 11 837.00 | 11 837.00 |
CO Grand total (0 to V) | 334 070.00 | | 334 070.00 | 334 070.00 |
CU Other investments | 320 000.00 | | 320 000.00 | 320 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 101 401.00 | | | 101 401.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 424.00 | | | 31 424.00 |
DL TOTAL (I) | 332 925.00 | | | 332 925.00 |
DV Miscellaneous Loans and Financial Debts (4) | 184.00 | | | 184.00 |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
EC TOTAL (IV) | 1 144.00 | | | 1 144.00 |
EE Grand total (I to V) | 334 070.00 | | | 334 070.00 |
EG Accrued income and payables due within one year | 1 144.00 | | | 1 144.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 135.00 | |
FZ Social Security Contributions | | | 257.00 | |
GF Total Operating Expenses (II) | | | 18 392.00 | |
GG - OPERATING RESULT (I - II) | | | -18 392.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 50 001.00 | |
GR Interest and similar expenses | | | 184.00 | |
GU Total financial expenses (VI) | | | 184.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 816.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 424.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 257.00 | | | 257.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 001.00 | | | 50 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 577.00 | | | 18 577.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 424.00 | | | 31 424.00 |
| |
| 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 | 320 000.00 | | 2 233.00 | 320 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 322 233.00 | |
I4 DECREASES Grand Total | | | 322 233.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 320 000.00 | | 2 233.00 | 320 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 185.00 | 185.00 | | 185.00 |
8B Suppliers and Related Accounts | 960.00 | 960.00 | | 960.00 |
UL Receivables related to investments | 2 233.00 | | 2 233.00 | 2 233.00 |
VK Loans repaid during the year | 23 582.00 | | | 23 582.00 |
VP Miscellaneous | 240.00 | 240.00 | | 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 473.00 | 240.00 | 2 233.00 | 2 473.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 145.00 | 1 145.00 | | 1 145.00 |
