| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 284 715.00 | | 284 715.00 | 284 715.00 |
BZ Other receivables | 51 873.00 | | 51 873.00 | 51 873.00 |
CF Cash and cash equivalents | 290 732.00 | | 290 732.00 | 290 732.00 |
CJ TOTAL (II) | 342 605.00 | | 342 605.00 | 342 605.00 |
CO Grand total (0 to V) | 627 320.00 | | 627 320.00 | 627 320.00 |
CU Other investments | 284 715.00 | | 284 715.00 | 284 715.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DD Legal reserve (1) | 7 216.00 | 3 169.00 | | 7 216.00 |
DE Statutory or contractual reserves | 111 543.00 | 69 661.00 | | 111 543.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 350.00 | 80 929.00 | | 94 350.00 |
DL TOTAL (I) | 563 108.00 | 503 759.00 | | 563 108.00 |
DU Loans and Debts from Credit Institutions (3) | 8.00 | 8.00 | | 8.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 991.00 | 35 765.00 | | 57 991.00 |
DX Trade payables and related accounts | 1 772.00 | 1 767.00 | | 1 772.00 |
DY Tax and social security liabilities | 4 441.00 | | | 4 441.00 |
EC TOTAL (IV) | 64 212.00 | 37 539.00 | | 64 212.00 |
EE Grand total (I to V) | 627 320.00 | 541 298.00 | | 627 320.00 |
EG Accrued income and payables due within one year | 64 212.00 | 37 539.00 | | 64 212.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 911.00 | |
GF Total Operating Expenses (II) | | | 1 911.00 | |
GG - OPERATING RESULT (I - II) | | | -1 911.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 89 910.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GL Other interest and similar income | | | 8 569.00 | |
GP Total financial income (V) | | | 98 481.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 98 481.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 570.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 220.00 | 505.00 | | 2 220.00 |
HL TOTAL REVENUE (I + III + V + VII) | 98 481.00 | 84 901.00 | | 98 481.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 131.00 | 3 972.00 | | 4 131.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 350.00 | 80 929.00 | | 94 350.00 |
| |
| 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 | 284 715.00 | | | 284 715.00 |
I3 DECREASES Total Financial Fixed Assets | | | 284 715.00 | |
I4 DECREASES Grand Total | | | 284 715.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 284 715.00 | | | 284 715.00 |
| |
| 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 | 1 772.00 | 1 772.00 | | 1 772.00 |
8E Income Taxes | 4 441.00 | 4 441.00 | | 4 441.00 |
VC Group and associates | 51 873.00 | | | 51 873.00 |
VG Loans with a maturity of up to one year at origin | 8.00 | 8.00 | | 8.00 |
VI Group and Associates | 57 991.00 | 57 991.00 | | 57 991.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 873.00 | 51 873.00 | | 51 873.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 212.00 | 64 212.00 | | 64 212.00 |
