| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 226 500.00 | | 226 500.00 | 226 500.00 |
BZ Other receivables | 116 833.00 | | 116 833.00 | 116 833.00 |
CF Cash and cash equivalents | 211 980.00 | | 211 980.00 | 211 980.00 |
CJ TOTAL (II) | 328 813.00 | | 328 813.00 | 328 813.00 |
CO Grand total (0 to V) | 555 313.00 | | 555 313.00 | 555 313.00 |
CU Other investments | 226 500.00 | | 226 500.00 | 226 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 232 500.00 | | | 232 500.00 |
DD Legal reserve (1) | 23 250.00 | | | 23 250.00 |
DG Other reserves | 242 955.00 | | | 242 955.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 881.00 | | | 48 881.00 |
DL TOTAL (I) | 547 586.00 | | | 547 586.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000.00 | | | 1 000.00 |
DX Trade payables and related accounts | 802.00 | | | 802.00 |
EA Other liabilities | 5 926.00 | | | 5 926.00 |
EC TOTAL (IV) | 7 727.00 | | | 7 727.00 |
EE Grand total (I to V) | 555 313.00 | | | 555 313.00 |
EG Accrued income and payables due within one year | 7 727.00 | | | 7 727.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 198.00 | |
GF Total Operating Expenses (II) | | | 1 198.00 | |
GG - OPERATING RESULT (I - II) | | | -1 198.00 | |
GH Attributed profit or transferred loss (III) | | | 50 488.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 290.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 409.00 | | | 409.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 488.00 | | | 50 488.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 607.00 | | | 1 607.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 881.00 | | | 48 881.00 |
| |
| 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 | 225 400.00 | | 1 100.00 | 225 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 226 500.00 | |
I4 DECREASES Grand Total | | | 226 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 225 400.00 | | 1 100.00 | 225 400.00 |
| |
| 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 | 802.00 | 802.00 | | 802.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 926.00 | 6 926.00 | | 6 926.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 116 833.00 | 116 833.00 | | 116 833.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 116 833.00 | 116 833.00 | | 116 833.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 727.00 | 7 727.00 | | 7 727.00 |
