| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 97 750.00 | | 97 750.00 | 97 750.00 |
BZ Other receivables | 64 460.00 | | 64 460.00 | 64 460.00 |
CF Cash and cash equivalents | 8 509.00 | | 8 509.00 | 8 509.00 |
CJ TOTAL (II) | 72 969.00 | | 72 969.00 | 72 969.00 |
CO Grand total (0 to V) | 170 719.00 | | 170 719.00 | 170 719.00 |
CU Other investments | 97 750.00 | | 97 750.00 | 97 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 100 739.00 | 136 714.00 | | 100 739.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 337.00 | 4 025.00 | | 38 337.00 |
DL TOTAL (I) | 147 877.00 | 149 539.00 | | 147 877.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 796.00 | 14 486.00 | | 22 796.00 |
DY Tax and social security liabilities | 46.00 | | | 46.00 |
EC TOTAL (IV) | 22 842.00 | 14 486.00 | | 22 842.00 |
EE Grand total (I to V) | 170 719.00 | 164 026.00 | | 170 719.00 |
EG Accrued income and payables due within one year | 22 842.00 | 14 486.00 | | 22 842.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 660.00 | |
FX Taxes, duties, and similar payments | | | 136.00 | |
FY Salaries and Wages | | | 17 168.00 | |
GF Total Operating Expenses (II) | | | 18 964.00 | |
GG - OPERATING RESULT (I - II) | | | -18 964.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 400.00 | |
GP Total financial income (V) | | | 64 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 64 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 435.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 098.00 | 3 455.00 | | 7 098.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 400.00 | 18 400.00 | | 64 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 062.00 | 14 374.00 | | 26 062.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 337.00 | 4 025.00 | | 38 337.00 |
| |
| 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 | 97 750.00 | | | 97 750.00 |
I3 DECREASES Total Financial Fixed Assets | | | 97 750.00 | |
I4 DECREASES Grand Total | | | 97 750.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 97 750.00 | | | 97 750.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 46.00 | 46.00 | | 46.00 |
VI Group and Associates | 22 796.00 | 22 796.00 | | 22 796.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 64 460.00 | | | 64 460.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 460.00 | 64 460.00 | | 64 460.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 842.00 | 22 842.00 | | 22 842.00 |
