| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 407 070.00 | | 407 070.00 | 407 070.00 |
BZ Other receivables | 108 477.00 | | 108 477.00 | 108 477.00 |
CF Cash and cash equivalents | 3 425.00 | | 3 425.00 | 3 425.00 |
CJ TOTAL (II) | 111 902.00 | | 111 902.00 | 111 902.00 |
CO Grand total (0 to V) | 518 973.00 | | 518 973.00 | 518 973.00 |
CU Other investments | 407 070.00 | | 407 070.00 | 407 070.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 7 500.00 | 7 500.00 | | 7 500.00 |
DG Other reserves | 50 837.00 | 55 149.00 | | 50 837.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 96 762.00 | 95 687.00 | | 96 762.00 |
DL TOTAL (I) | 405 098.00 | 408 337.00 | | 405 098.00 |
DV Miscellaneous Loans and Financial Debts (4) | 107 714.00 | 54 726.00 | | 107 714.00 |
DX Trade payables and related accounts | 4 810.00 | 7 770.00 | | 4 810.00 |
DY Tax and social security liabilities | 1 350.00 | 1 638.00 | | 1 350.00 |
EC TOTAL (IV) | 113 874.00 | 64 134.00 | | 113 874.00 |
EE Grand total (I to V) | 518 973.00 | 472 471.00 | | 518 973.00 |
EG Accrued income and payables due within one year | 113 874.00 | 64 134.00 | | 113 874.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 858.00 | |
GF Total Operating Expenses (II) | | | 4 858.00 | |
GG - OPERATING RESULT (I - II) | | | -4 858.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 100 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 95 142.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 620.00 | -2 157.00 | | -1 620.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 000.00 | 100 000.00 | | 100 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 238.00 | 4 313.00 | | 3 238.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 96 762.00 | 95 687.00 | | 96 762.00 |
| |
| 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 | 407 070.00 | | | 407 070.00 |
I4 DECREASES Grand Total | | | 407 070.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 407 070.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 407 070.00 | | | 407 070.00 |
| |
| 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 | 4 810.00 | 4 810.00 | | 4 810.00 |
VC Group and associates | 80 000.00 | | | 80 000.00 |
VI Group and Associates | 109 064.00 | 109 064.00 | | 109 064.00 |
VM Income taxes | 3 477.00 | | | 3 477.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 000.00 | | | 25 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 477.00 | 108 477.00 | | 108 477.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 874.00 | 113 874.00 | | 113 874.00 |
