| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 309 400.00 | | 309 400.00 | 309 400.00 |
BZ Other receivables | 21 296.00 | | 21 296.00 | 21 296.00 |
CF Cash and cash equivalents | 4 964.00 | | 4 964.00 | 4 964.00 |
CJ TOTAL (II) | 26 260.00 | | 26 260.00 | 26 260.00 |
CO Grand total (0 to V) | 335 660.00 | | 335 660.00 | 335 660.00 |
CU Other investments | 309 400.00 | | 309 400.00 | 309 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 159 234.00 | 180 906.00 | | 159 234.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 90 070.00 | 74 328.00 | | 90 070.00 |
DL TOTAL (I) | 260 304.00 | 266 234.00 | | 260 304.00 |
DU Loans and Debts from Credit Institutions (3) | | 6 121.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 75 266.00 | 47 010.00 | | 75 266.00 |
DY Tax and social security liabilities | 90.00 | 90.00 | | 90.00 |
EC TOTAL (IV) | 75 356.00 | 53 222.00 | | 75 356.00 |
EE Grand total (I to V) | 335 660.00 | 319 455.00 | | 335 660.00 |
EG Accrued income and payables due within one year | 75 356.00 | 53 222.00 | | 75 356.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 400.00 | |
FX Taxes, duties, and similar payments | | | 90.00 | |
GF Total Operating Expenses (II) | | | 1 490.00 | |
GG - OPERATING RESULT (I - II) | | | -1 490.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 91 392.00 | |
GP Total financial income (V) | | | 91 392.00 | |
GR Interest and similar expenses | | | 36.00 | |
GU Total financial expenses (VI) | | | 36.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 91 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 866.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -204.00 | -917.00 | | -204.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 392.00 | 76 160.00 | | 91 392.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 322.00 | 1 832.00 | | 1 322.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 90 070.00 | 74 328.00 | | 90 070.00 |
| |
| 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 | 309 400.00 | | | 309 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 309 400.00 | |
I4 DECREASES Grand Total | | | 309 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 309 400.00 | | | 309 400.00 |
