| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 615 000.00 | | 615 000.00 | 615 000.00 |
BZ Other receivables | 63 688.00 | | 63 688.00 | 63 688.00 |
CF Cash and cash equivalents | 29 537.00 | | 29 537.00 | 29 537.00 |
CJ TOTAL (II) | 93 225.00 | | 93 225.00 | 93 225.00 |
CO Grand total (0 to V) | 708 225.00 | | 708 225.00 | 708 225.00 |
CU Other investments | 615 000.00 | | 615 000.00 | 615 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 481 000.00 | 481 000.00 | | 481 000.00 |
DD Legal reserve (1) | 13 734.00 | 13 734.00 | | 13 734.00 |
DG Other reserves | 135 358.00 | 151 844.00 | | 135 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 645.00 | -16 486.00 | | 75 645.00 |
DL TOTAL (I) | 705 737.00 | 630 092.00 | | 705 737.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89.00 | 253.00 | | 89.00 |
DX Trade payables and related accounts | 2 400.00 | 25 000.00 | | 2 400.00 |
EC TOTAL (IV) | 2 489.00 | 25 253.00 | | 2 489.00 |
EE Grand total (I to V) | 708 225.00 | 655 345.00 | | 708 225.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 686.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
GF Total Operating Expenses (II) | | | 2 813.00 | |
GG - OPERATING RESULT (I - II) | | | -2 813.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 212.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 1 212.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 212.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 601.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 78 988.00 | | | 78 988.00 |
HD Total exceptional income (VII) | 78 988.00 | | | 78 988.00 |
HE Exceptional expenses on management operations | 1 742.00 | 13 740.00 | | 1 742.00 |
HF Exceptional expenses on capital transactions | | 90 000.00 | | |
HH Total exceptional expenses (VIII) | 1 742.00 | 103 740.00 | | 1 742.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 77 246.00 | -103 740.00 | | 77 246.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 199.00 | 90 000.00 | | 80 199.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 555.00 | 106 486.00 | | 4 555.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 645.00 | -16 486.00 | | 75 645.00 |
| |
| 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 | 615 000.00 | | | 615 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 615 000.00 | |
I4 DECREASES Grand Total | | | 615 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 615 000.00 | | | 615 000.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
VC Group and associates | 63 688.00 | | | 63 688.00 |
VI Group and Associates | 89.00 | 89.00 | | 89.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 688.00 | 63 688.00 | | 63 688.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 489.00 | 2 489.00 | | 2 489.00 |
