| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BZ Other receivables | 104 600.00 | | 104 600.00 | 104 600.00 |
CJ TOTAL (II) | 104 600.00 | | 104 600.00 | 104 600.00 |
CO Grand total (0 to V) | 104 615.00 | | 104 615.00 | 104 615.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -17 160.00 | | | -17 160.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 518.00 | | | 30 518.00 |
DL TOTAL (I) | 24 358.00 | | | 24 358.00 |
DU Loans and Debts from Credit Institutions (3) | 15 500.00 | | | 15 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 790.00 | | | 62 790.00 |
DX Trade payables and related accounts | 339.00 | | | 339.00 |
DY Tax and social security liabilities | 1 627.00 | | | 1 627.00 |
EC TOTAL (IV) | 80 256.00 | | | 80 256.00 |
EE Grand total (I to V) | 104 615.00 | | | 104 615.00 |
EG Accrued income and payables due within one year | 80 256.00 | | | 80 256.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15 500.00 | | | 15 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 000.00 | | 28 000.00 | 28 000.00 |
FJ Net sales | 28 000.00 | | 28 000.00 | 28 000.00 |
FR Total operating income (I) | | | 28 000.00 | |
FW Other purchases and external expenses | | | 15 793.00 | |
FX Taxes, duties, and similar payments | | | 306.00 | |
GF Total Operating Expenses (II) | | | 16 100.00 | |
GG - OPERATING RESULT (I - II) | | | 11 899.00 | |
GR Interest and similar expenses | | | 4 110.00 | |
GU Total financial expenses (VI) | | | 4 110.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 789.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 103 000.00 | | | 103 000.00 |
HB Exceptional income from capital transactions | 241 795.00 | | | 241 795.00 |
HD Total exceptional income (VII) | 344 795.00 | | | 344 795.00 |
HE Exceptional expenses on management operations | 50 683.00 | | | 50 683.00 |
HF Exceptional expenses on capital transactions | 270 000.00 | | | 270 000.00 |
HH Total exceptional expenses (VIII) | 320 683.00 | | | 320 683.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 24 111.00 | | | 24 111.00 |
HK Income tax | 1 382.00 | | | 1 382.00 |
HL TOTAL REVENUE (I + III + V + VII) | 372 795.00 | | | 372 795.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 342 276.00 | | | 342 276.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 518.00 | | | 30 518.00 |
| |
| 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 | 285 185.00 | | | 285 185.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 15.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 170.00 | | | 15 170.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 170.00 | | 15 170.00 | 15 170.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 170.00 | | 15 170.00 | 15 170.00 |
| |
| 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 | 339.00 | 339.00 | | 339.00 |
8K Other liabilities (including liabilities related to repo transactions) | 62 791.00 | 62 791.00 | | 62 791.00 |
UL Receivables related to investments | 15.00 | | 15.00 | 15.00 |
VG Loans with a maturity of up to one year at origin | 15 500.00 | 15 500.00 | | 15 500.00 |
VP Miscellaneous | 104 600.00 | 104 600.00 | | 104 600.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 627.00 | 1 627.00 | | 1 627.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 104 615.00 | 104 600.00 | 15.00 | 104 615.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 257.00 | 80 257.00 | | 80 257.00 |
