| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 36 000.00 | | 36 000.00 | 36 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 80 865.00 | | 80 865.00 | 80 865.00 |
CJ TOTAL (II) | 80 865.00 | | 80 865.00 | 80 865.00 |
CO Grand total (0 to V) | 116 865.00 | | 116 865.00 | 116 865.00 |
CU Other investments | 36 000.00 | | 36 000.00 | 36 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | 35 000.00 | | 35 000.00 |
DH Retained earnings | -10 559.00 | -6 606.00 | | -10 559.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 451.00 | -3 953.00 | | 76 451.00 |
DL TOTAL (I) | 100 892.00 | 24 441.00 | | 100 892.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 422.00 | 11 441.00 | | 14 422.00 |
DX Trade payables and related accounts | 654.00 | 1 692.00 | | 654.00 |
EA Other liabilities | 897.00 | 897.00 | | 897.00 |
EC TOTAL (IV) | 15 973.00 | 14 029.00 | | 15 973.00 |
EE Grand total (I to V) | 116 865.00 | 38 471.00 | | 116 865.00 |
EG Accrued income and payables due within one year | 15 973.00 | 14 029.00 | | 15 973.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 699.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 699.00 | |
GG - OPERATING RESULT (I - II) | | | -3 699.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 150.00 | |
GP Total financial income (V) | | | 80 150.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 80 150.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 76 451.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 80 150.00 | | | 80 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 699.00 | 3 953.00 | | 3 699.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 451.00 | -3 953.00 | | 76 451.00 |
| |
| 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 | 35 000.00 | | 1 000.00 | 35 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 36 000.00 | |
I4 DECREASES Grand Total | | | 36 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 35 000.00 | | 1 000.00 | 35 000.00 |
| |
| 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 | 654.00 | 654.00 | | 654.00 |
8K Other liabilities (including liabilities related to repo transactions) | 897.00 | 897.00 | | 897.00 |
VI Group and Associates | 14 422.00 | 14 422.00 | | 14 422.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 973.00 | 15 973.00 | | 15 973.00 |
