| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 71 780.00 | | 71 780.00 | 71 780.00 |
BZ Other receivables | 34 069.00 | | 34 069.00 | 34 069.00 |
CF Cash and cash equivalents | 20.00 | | 20.00 | 20.00 |
CJ TOTAL (II) | 34 089.00 | | 34 089.00 | 34 089.00 |
CO Grand total (0 to V) | 105 869.00 | | 105 869.00 | 105 869.00 |
CU Other investments | 71 780.00 | | 71 780.00 | 71 780.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 72 280.00 | 72 280.00 | | 72 280.00 |
DH Retained earnings | 8 705.00 | -6 436.00 | | 8 705.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 465.00 | 15 141.00 | | -3 465.00 |
DL TOTAL (I) | 77 520.00 | 80 985.00 | | 77 520.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 066.00 | 24 866.00 | | 26 066.00 |
DX Trade payables and related accounts | 1 740.00 | 1 140.00 | | 1 740.00 |
DY Tax and social security liabilities | 543.00 | 1 342.00 | | 543.00 |
EC TOTAL (IV) | 28 349.00 | 27 348.00 | | 28 349.00 |
EE Grand total (I to V) | 105 869.00 | 108 333.00 | | 105 869.00 |
EG Accrued income and payables due within one year | 28 349.00 | 27 348.00 | | 28 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 600.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
FY Salaries and Wages | | | 2 077.00 | |
FZ Social Security Contributions | | | 568.00 | |
GF Total Operating Expenses (II) | | | 3 395.00 | |
GG - OPERATING RESULT (I - II) | | | -3 395.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 480.00 | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 70.00 | |
GU Total financial expenses (VI) | | | 70.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -70.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 465.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 18 480.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 465.00 | 3 339.00 | | 3 465.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 465.00 | 15 141.00 | | -3 465.00 |
| |
| 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 | 71 780.00 | | | 71 780.00 |
I3 DECREASES Total Financial Fixed Assets | | | 71 780.00 | |
I4 DECREASES Grand Total | | | 71 780.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 71 780.00 | | | 71 780.00 |
| |
| 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 | 1 740.00 | 1 740.00 | | 1 740.00 |
8D Social Security and Other Social Organizations | 543.00 | 543.00 | | 543.00 |
VI Group and Associates | 26 066.00 | 26 066.00 | | 26 066.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34 069.00 | 34 069.00 | | 34 069.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 069.00 | 34 069.00 | | 34 069.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 349.00 | 28 349.00 | | 28 349.00 |
