| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 924 148.00 | | 924 148.00 | 924 148.00 |
BZ Other receivables | 63 308.00 | | 63 308.00 | 63 308.00 |
CF Cash and cash equivalents | 157.00 | | 157.00 | 157.00 |
CJ TOTAL (II) | 63 466.00 | | 63 466.00 | 63 466.00 |
CO Grand total (0 to V) | 987 614.00 | | 987 614.00 | 987 614.00 |
CU Other investments | 924 148.00 | | 924 148.00 | 924 148.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 720 000.00 | 720 000.00 | | 720 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 120 788.00 | 5 667.00 | | 120 788.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 082.00 | 145 121.00 | | 145 082.00 |
DL TOTAL (I) | 986 870.00 | 871 788.00 | | 986 870.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 137 674.00 | | |
DX Trade payables and related accounts | 744.00 | 580.00 | | 744.00 |
EC TOTAL (IV) | 744.00 | 138 254.00 | | 744.00 |
EE Grand total (I to V) | 987 614.00 | 1 010 042.00 | | 987 614.00 |
EG Accrued income and payables due within one year | 744.00 | 138 254.00 | | 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 811.00 | |
GF Total Operating Expenses (II) | | | 811.00 | |
GG - OPERATING RESULT (I - II) | | | -811.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 145 893.00 | |
GP Total financial income (V) | | | 145 893.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 145 893.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 145 082.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -2 289.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 145 893.00 | 150 467.00 | | 145 893.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 811.00 | 5 346.00 | | 811.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 082.00 | 145 121.00 | | 145 082.00 |
| |
| 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 | 924 148.00 | | | 924 148.00 |
I3 DECREASES Total Financial Fixed Assets | | | 924 148.00 | |
I4 DECREASES Grand Total | | | 924 148.00 | |
IY DECREASES Total Tangible Fixed Assets | 63 308.00 | 63 308.00 | | 63 308.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 924 148.00 | | | 924 148.00 |
| |
| 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 | 744.00 | 744.00 | | 744.00 |
VC Group and associates | 59 355.00 | | | 59 355.00 |
VM Income taxes | 3 953.00 | | | 3 953.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 308.00 | 63 308.00 | | 63 308.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 744.00 | 744.00 | | 744.00 |
