| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 201 000.00 | | 201 000.00 | 201 000.00 |
BZ Other receivables | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 79 650.00 | | 79 650.00 | 79 650.00 |
CJ TOTAL (II) | 99 650.00 | | 99 650.00 | 99 650.00 |
CO Grand total (0 to V) | 300 650.00 | | 300 650.00 | 300 650.00 |
CU Other investments | 201 000.00 | | 201 000.00 | 201 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 3 294.00 | | | 3 294.00 |
DG Other reserves | 62 590.00 | | | 62 590.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 643.00 | 65 884.00 | | 29 643.00 |
DL TOTAL (I) | 295 527.00 | 265 884.00 | | 295 527.00 |
DY Tax and social security liabilities | 93.00 | | | 93.00 |
EA Other liabilities | 5 031.00 | 5 031.00 | | 5 031.00 |
EC TOTAL (IV) | 5 124.00 | 5 031.00 | | 5 124.00 |
EE Grand total (I to V) | 300 650.00 | 270 915.00 | | 300 650.00 |
EG Accrued income and payables due within one year | 5 124.00 | 5 031.00 | | 5 124.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 264.00 | |
GF Total Operating Expenses (II) | | | 264.00 | |
GG - OPERATING RESULT (I - II) | | | -264.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 30 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 736.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 93.00 | | | 93.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | 70 001.00 | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 357.00 | 4 117.00 | | 357.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 643.00 | 65 884.00 | | 29 643.00 |
| |
| 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 | 201 000.00 | | | 201 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 201 000.00 | |
I4 DECREASES Grand Total | | | 201 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 201 000.00 | | | 201 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 93.00 | 93.00 | | 93.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 031.00 | 5 031.00 | | 5 031.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 000.00 | 20 000.00 | | 20 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 000.00 | 20 000.00 | | 20 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 124.00 | 5 124.00 | | 5 124.00 |
