| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 136 815.00 | | 136 815.00 | 136 815.00 |
BZ Other receivables | 14 372.00 | | 14 372.00 | 14 372.00 |
CF Cash and cash equivalents | 3 159.00 | | 3 159.00 | 3 159.00 |
CJ TOTAL (II) | 17 531.00 | | 17 531.00 | 17 531.00 |
CO Grand total (0 to V) | 154 346.00 | | 154 346.00 | 154 346.00 |
CU Other investments | 136 800.00 | | 136 800.00 | 136 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 137 800.00 | 137 800.00 | | 137 800.00 |
DD Legal reserve (1) | 81.00 | | | 81.00 |
DG Other reserves | 1 530.00 | | | 1 530.00 |
DH Retained earnings | | -6 648.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 345.00 | 8 258.00 | | 13 345.00 |
DL TOTAL (I) | 152 756.00 | 139 411.00 | | 152 756.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 080.00 | | |
DX Trade payables and related accounts | 1 590.00 | 1 450.00 | | 1 590.00 |
EC TOTAL (IV) | 1 590.00 | 4 530.00 | | 1 590.00 |
EE Grand total (I to V) | 154 346.00 | 143 941.00 | | 154 346.00 |
EG Accrued income and payables due within one year | 1 590.00 | 4 530.00 | | 1 590.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 855.00 | |
GF Total Operating Expenses (II) | | | 1 855.00 | |
GG - OPERATING RESULT (I - II) | | | -1 855.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 200.00 | |
GP Total financial income (V) | | | 15 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 345.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 200.00 | 9 880.00 | | 15 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 855.00 | 1 622.00 | | 1 855.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 345.00 | 8 258.00 | | 13 345.00 |
| |
| 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 | 136 815.00 | | | 136 815.00 |
I3 DECREASES Total Financial Fixed Assets | | | 136 815.00 | |
I4 DECREASES Grand Total | | | 136 815.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 136 815.00 | | | 136 815.00 |
| |
| 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 | 1 590.00 | 1 590.00 | | 1 590.00 |
VC Group and associates | 14 372.00 | 14 372.00 | | 14 372.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 372.00 | 14 372.00 | | 14 372.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 590.00 | 1 590.00 | | 1 590.00 |
