| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600 005.00 | | 600 005.00 | 600 005.00 |
BZ Other receivables | 6 341.00 | | 6 341.00 | 6 341.00 |
CD Marketable securities | 463 483.00 | | 463 483.00 | 463 483.00 |
CF Cash and cash equivalents | 241.00 | | 241.00 | 241.00 |
CJ TOTAL (II) | 470 066.00 | | 470 066.00 | 470 066.00 |
CO Grand total (0 to V) | 1 070 071.00 | | 1 070 071.00 | 1 070 071.00 |
CU Other investments | 600 005.00 | | 600 005.00 | 600 005.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | | | 15 000.00 |
DG Other reserves | 678 468.00 | | | 678 468.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 198 018.00 | | | 198 018.00 |
DL TOTAL (I) | 1 041 486.00 | | | 1 041 486.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 054.00 | | | 23 054.00 |
DX Trade payables and related accounts | 5 480.00 | | | 5 480.00 |
DY Tax and social security liabilities | 51.00 | | | 51.00 |
EC TOTAL (IV) | 28 585.00 | | | 28 585.00 |
EE Grand total (I to V) | 1 070 071.00 | | | 1 070 071.00 |
EG Accrued income and payables due within one year | 28 585.00 | | | 28 585.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 358.00 | |
FX Taxes, duties, and similar payments | | | 202.00 | |
GF Total Operating Expenses (II) | | | 4 560.00 | |
GG - OPERATING RESULT (I - II) | | | -4 560.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 210 000.00 | |
GO Net income from sales of marketable securities | | | 43.00 | |
GP Total financial income (V) | | | 210 043.00 | |
GR Interest and similar expenses | | | 1 937.00 | |
GU Total financial expenses (VI) | | | 1 937.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 208 106.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 203 547.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 529.00 | | | 5 529.00 |
HL TOTAL REVENUE (I + III + V + VII) | 210 043.00 | | | 210 043.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 025.00 | | | 12 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 198 018.00 | | | 198 018.00 |
| |
| 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 | 600 005.00 | | | 600 005.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 005.00 | |
I4 DECREASES Grand Total | | | 600 005.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 005.00 | | | 600 005.00 |
| |
| 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 | 5 480.00 | 5 480.00 | | 5 480.00 |
VI Group and Associates | 23 054.00 | 23 054.00 | | 23 054.00 |
VM Income taxes | 6 341.00 | | | 6 341.00 |
VQ Other Taxes, Duties, and Similar Debts | 51.00 | 51.00 | | 51.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 341.00 | 6 341.00 | | 6 341.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 585.00 | 28 585.00 | | 28 585.00 |
