| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 166.00 | 365.00 | 801.00 | 1 166.00 |
BJ TOTAL (I) | 1 666.00 | 365.00 | 1 301.00 | 1 666.00 |
BZ Other receivables | 1 449.00 | | 1 449.00 | 1 449.00 |
CF Cash and cash equivalents | 106 815.00 | | 106 815.00 | 106 815.00 |
CJ TOTAL (II) | 108 265.00 | | 108 265.00 | 108 265.00 |
CO Grand total (0 to V) | 109 931.00 | 365.00 | 109 565.00 | 109 931.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 25 654.00 | | | 25 654.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 007.00 | | | 52 007.00 |
DL TOTAL (I) | 79 861.00 | | | 79 861.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 755.00 | | | 26 755.00 |
DX Trade payables and related accounts | 2 950.00 | | | 2 950.00 |
EC TOTAL (IV) | 29 705.00 | | | 29 705.00 |
EE Grand total (I to V) | 109 565.00 | | | 109 565.00 |
EG Accrued income and payables due within one year | 29 705.00 | | | 29 705.00 |
EI Including equity loans | 26 755.00 | | | 26 755.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 628.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 365.00 | |
GF Total Operating Expenses (II) | | | 2 993.00 | |
GG - OPERATING RESULT (I - II) | | | -2 993.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 000.00 | |
GP Total financial income (V) | | | 55 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 007.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 55 000.00 | | | 55 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 993.00 | | | 2 993.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 007.00 | | | 52 007.00 |
| |
| 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 | 500.00 | | 1 166.00 | 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 1 666.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 166.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 166.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 365.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 365.00 | | |
| |
| 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 | 2 950.00 | 2 950.00 | | 2 950.00 |
VB VAT | 1 449.00 | 1 449.00 | | 1 449.00 |
VI Group and Associates | 26 755.00 | 26 755.00 | | 26 755.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 449.00 | 1 449.00 | | 1 449.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 705.00 | 29 705.00 | | 29 705.00 |
