| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 399 892.00 | 36 000.00 | 363 892.00 | 399 892.00 |
BZ Other receivables | 39 467.00 | | 39 467.00 | 39 467.00 |
CF Cash and cash equivalents | 2 361.00 | | 2 361.00 | 2 361.00 |
CJ TOTAL (II) | 41 827.00 | | 41 827.00 | 41 827.00 |
CO Grand total (0 to V) | 441 719.00 | 36 000.00 | 405 719.00 | 441 719.00 |
CU Other investments | 399 892.00 | 36 000.00 | 363 892.00 | 399 892.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 163 485.00 | 163 485.00 | | 163 485.00 |
DD Legal reserve (1) | 16 349.00 | 16 349.00 | | 16 349.00 |
DG Other reserves | 68 460.00 | 71 185.00 | | 68 460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 480.00 | -2 724.00 | | 82 480.00 |
DL TOTAL (I) | 330 774.00 | 248 294.00 | | 330 774.00 |
DU Loans and Debts from Credit Institutions (3) | 6 427.00 | 14 753.00 | | 6 427.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 406.00 | 62 406.00 | | 67 406.00 |
DX Trade payables and related accounts | 462.00 | 1 062.00 | | 462.00 |
DY Tax and social security liabilities | 650.00 | 650.00 | | 650.00 |
EC TOTAL (IV) | 74 945.00 | 78 872.00 | | 74 945.00 |
EE Grand total (I to V) | 405 719.00 | 327 166.00 | | 405 719.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 209.00 | |
FX Taxes, duties, and similar payments | | | 855.00 | |
GF Total Operating Expenses (II) | | | 2 064.00 | |
GG - OPERATING RESULT (I - II) | | | -2 064.00 | |
GM Reversals of provisions and transfers of expenses | | | 45 000.00 | |
GP Total financial income (V) | | | 45 000.00 | |
GR Interest and similar expenses | | | 456.00 | |
GU Total financial expenses (VI) | | | 456.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 544.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 480.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 40 000.00 | | | 40 000.00 |
HD Total exceptional income (VII) | 40 000.00 | | | 40 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 40 000.00 | | | 40 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 000.00 | | | 85 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 520.00 | 2 724.00 | | 2 520.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 480.00 | -2 724.00 | | 82 480.00 |
| |
| 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 | 399 892.00 | | | 399 892.00 |
I3 DECREASES Total Financial Fixed Assets | | | 399 892.00 | |
I4 DECREASES Grand Total | | | 399 892.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 399 892.00 | | | 399 892.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 81 000.00 | | 45 000.00 | 81 000.00 |
7C Grand total | 81 000.00 | | 45 000.00 | 81 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 45 000.00 | |
| |
| 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 | 462.00 | 462.00 | | 462.00 |
VC Group and associates | 39 467.00 | | | 39 467.00 |
VH Loans with a maturity of more than one year at origin | 6 427.00 | 6 427.00 | | 6 427.00 |
VI Group and Associates | 67 406.00 | | 67 406.00 | 67 406.00 |
VK Loans repaid during the year | 8 326.00 | | | 8 326.00 |
VQ Other Taxes, Duties, and Similar Debts | 650.00 | 650.00 | | 650.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 467.00 | 39 467.00 | | 39 467.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 945.00 | 7 539.00 | 67 406.00 | 74 945.00 |
