| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 162 500.00 | | 162 500.00 | 162 500.00 |
CF Cash and cash equivalents | 69 258.00 | | 69 258.00 | 69 258.00 |
CJ TOTAL (II) | 69 258.00 | | 69 258.00 | 69 258.00 |
CO Grand total (0 to V) | 231 758.00 | | 231 758.00 | 231 758.00 |
CU Other investments | 162 500.00 | | 162 500.00 | 162 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 226 100.00 | 242 250.00 | | 226 100.00 |
DD Legal reserve (1) | 870.00 | 529.00 | | 870.00 |
DH Retained earnings | 16.00 | 3 539.00 | | 16.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 455.00 | 6 831.00 | | 1 455.00 |
DL TOTAL (I) | 228 441.00 | 253 149.00 | | 228 441.00 |
DU Loans and Debts from Credit Institutions (3) | 57.00 | 54.00 | | 57.00 |
DX Trade payables and related accounts | 3 260.00 | 3 119.00 | | 3 260.00 |
EC TOTAL (IV) | 3 318.00 | 3 173.00 | | 3 318.00 |
EE Grand total (I to V) | 231 758.00 | 256 322.00 | | 231 758.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 4 621.00 | |
GF Total Operating Expenses (II) | | | 4 621.00 | |
GG - OPERATING RESULT (I - II) | | | -4 620.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 075.00 | |
GP Total financial income (V) | | | 6 075.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 455.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 076.00 | 11 025.00 | | 6 076.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 621.00 | 4 194.00 | | 4 621.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 455.00 | 6 831.00 | | 1 455.00 |
| |
| 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 | 200 000.00 | | | 200 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 37 500.00 | 162 500.00 | |
I4 DECREASES Grand Total | | 37 500.00 | 162 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 200 000.00 | | | 200 000.00 |
| |
| 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 | 3 260.00 | 3 260.00 | | 3 260.00 |
VG Loans with a maturity of up to one year at origin | 57.00 | 57.00 | | 57.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 318.00 | 3 318.00 | | 3 318.00 |
