| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 11 790.00 | | 11 790.00 | 11 790.00 |
BZ Other receivables | 66 098.00 | | 66 098.00 | 66 098.00 |
CF Cash and cash equivalents | 23 346.00 | | 23 346.00 | 23 346.00 |
CJ TOTAL (II) | 89 443.00 | | 89 443.00 | 89 443.00 |
CO Grand total (0 to V) | 101 233.00 | | 101 233.00 | 101 233.00 |
CU Other investments | 11 790.00 | | 11 790.00 | 11 790.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 48 730.00 | 24 712.00 | | 48 730.00 |
DH Retained earnings | | -525.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 205.00 | 24 542.00 | | 49 205.00 |
DL TOTAL (I) | 99 034.00 | 49 830.00 | | 99 034.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 010.00 | 1 330.00 | | 1 010.00 |
DX Trade payables and related accounts | 400.00 | 322.00 | | 400.00 |
DY Tax and social security liabilities | 279.00 | 33.00 | | 279.00 |
EA Other liabilities | 510.00 | | | 510.00 |
EC TOTAL (IV) | 2 199.00 | 1 685.00 | | 2 199.00 |
EE Grand total (I to V) | 101 233.00 | 51 514.00 | | 101 233.00 |
EG Accrued income and payables due within one year | 2 199.00 | 1 685.00 | | 2 199.00 |
EI Including equity loans | 1 010.00 | | | 1 010.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 650.00 | |
GF Total Operating Expenses (II) | | | 650.00 | |
GG - OPERATING RESULT (I - II) | | | -650.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 133.00 | |
GP Total financial income (V) | | | 50 133.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 133.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 484.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 279.00 | 33.00 | | 279.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 133.00 | 25 067.00 | | 50 133.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 929.00 | 524.00 | | 929.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 205.00 | 24 542.00 | | 49 205.00 |
| |
| 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 | 11 280.00 | | 510.00 | 11 280.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 790.00 | |
I4 DECREASES Grand Total | | | 11 790.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 280.00 | | 510.00 | 11 280.00 |
| |
| 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 | 400.00 | 400.00 | | 400.00 |
8E Income Taxes | 279.00 | 279.00 | | 279.00 |
8K Other liabilities (including liabilities related to repo transactions) | 510.00 | 510.00 | | 510.00 |
VC Group and associates | 66 098.00 | 66 098.00 | | 66 098.00 |
VI Group and Associates | 1 010.00 | 1 010.00 | | 1 010.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 098.00 | 66 098.00 | | 66 098.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 199.00 | 2 199.00 | | 2 199.00 |
