| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 217 824.00 | | 217 824.00 | 217 824.00 |
BZ Other receivables | 312 173.00 | | 312 173.00 | 312 173.00 |
CF Cash and cash equivalents | 5 289.00 | | 5 289.00 | 5 289.00 |
CH Prepaid expenses | 70.00 | | 70.00 | 70.00 |
CJ TOTAL (II) | 317 532.00 | | 317 532.00 | 317 532.00 |
CO Grand total (0 to V) | 535 356.00 | | 535 356.00 | 535 356.00 |
CU Other investments | 217 824.00 | | 217 824.00 | 217 824.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 370 000.00 | | | 370 000.00 |
DD Legal reserve (1) | 24 600.00 | | | 24 600.00 |
DG Other reserves | 110 000.00 | | | 110 000.00 |
DH Retained earnings | 851.00 | | | 851.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 326.00 | | | 18 326.00 |
DK Regulated provisions | 10 242.00 | | | 10 242.00 |
DL TOTAL (I) | 534 018.00 | | | 534 018.00 |
DX Trade payables and related accounts | 645.00 | | | 645.00 |
DY Tax and social security liabilities | 692.00 | | | 692.00 |
EC TOTAL (IV) | 1 337.00 | | | 1 337.00 |
EE Grand total (I to V) | 535 356.00 | | | 535 356.00 |
EG Accrued income and payables due within one year | 1 337.00 | | | 1 337.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 745.00 | |
FX Taxes, duties, and similar payments | | | 290.00 | |
FZ Social Security Contributions | | | 924.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 960.00 | |
GG - OPERATING RESULT (I - II) | | | -1 960.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 21 435.00 | |
GL Other interest and similar income | | | 2 085.00 | |
GP Total financial income (V) | | | 23 520.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 520.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 560.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 234.00 | | | 3 234.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 520.00 | | | 23 520.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 194.00 | | | 5 194.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 326.00 | | | 18 326.00 |
| |
| 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 | 217 824.00 | | | 217 824.00 |
I3 DECREASES Total Financial Fixed Assets | | | 217 824.00 | |
I4 DECREASES Grand Total | | | 217 824.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 217 824.00 | | | 217 824.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 242.00 | | | 10 242.00 |
7C Grand total | 10 242.00 | | | 10 242.00 |
| |
| 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 | 645.00 | 645.00 | | 645.00 |
8D Social Security and Other Social Organizations | 27.00 | 27.00 | | 27.00 |
8E Income Taxes | 630.00 | 630.00 | | 630.00 |
VC Group and associates | 312 173.00 | | | 312 173.00 |
VQ Other Taxes, Duties, and Similar Debts | 35.00 | 35.00 | | 35.00 |
VS Prepaid expenses | 70.00 | | | 70.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 312 243.00 | 312 243.00 | | 312 243.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 337.00 | 1 337.00 | | 1 337.00 |
