| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 167 500.00 | | 167 500.00 | 167 500.00 |
BZ Other receivables | 80 653.00 | | 80 653.00 | 80 653.00 |
CF Cash and cash equivalents | 72 132.00 | | 72 132.00 | 72 132.00 |
CJ TOTAL (II) | 152 785.00 | | 152 785.00 | 152 785.00 |
CO Grand total (0 to V) | 320 285.00 | | 320 285.00 | 320 285.00 |
CU Other investments | 167 500.00 | | 167 500.00 | 167 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | 160 000.00 | | 160 000.00 |
DD Legal reserve (1) | 16 000.00 | 16 000.00 | | 16 000.00 |
DG Other reserves | 93 877.00 | 41 722.00 | | 93 877.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 037.00 | 52 155.00 | | 49 037.00 |
DL TOTAL (I) | 318 915.00 | 269 877.00 | | 318 915.00 |
DX Trade payables and related accounts | 1 370.00 | 1 373.00 | | 1 370.00 |
EC TOTAL (IV) | 1 370.00 | 1 373.00 | | 1 370.00 |
EE Grand total (I to V) | 320 285.00 | 271 250.00 | | 320 285.00 |
EG Accrued income and payables due within one year | 1 370.00 | 1 373.00 | | 1 370.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 354.00 | |
FX Taxes, duties, and similar payments | | | 94.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 449.00 | |
GG - OPERATING RESULT (I - II) | | | -1 449.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GL Other interest and similar income | | | 486.00 | |
GP Total financial income (V) | | | 50 486.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 486.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 037.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 486.00 | 53 734.00 | | 50 486.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 449.00 | 1 580.00 | | 1 449.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 037.00 | 52 155.00 | | 49 037.00 |
| |
| 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 | 167 500.00 | | | 167 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 167 500.00 | |
I4 DECREASES Grand Total | | | 167 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 167 500.00 | | | 167 500.00 |
| |
| 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 | 1 370.00 | 1 370.00 | | 1 370.00 |
VC Group and associates | 80 653.00 | 80 653.00 | | 80 653.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 653.00 | 80 653.00 | | 80 653.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 370.00 | 1 370.00 | | 1 370.00 |
