| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 228 673.00 | | 228 673.00 | 228 673.00 |
BZ Other receivables | 51 526.00 | | 51 526.00 | 51 526.00 |
CF Cash and cash equivalents | 823.00 | | 823.00 | 823.00 |
CJ TOTAL (II) | 52 349.00 | | 52 349.00 | 52 349.00 |
CO Grand total (0 to V) | 281 022.00 | | 281 022.00 | 281 022.00 |
CU Other investments | 228 673.00 | | 228 673.00 | 228 673.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 230 000.00 | 230 000.00 | | 230 000.00 |
DD Legal reserve (1) | 10 315.00 | 8 379.00 | | 10 315.00 |
DG Other reserves | 1 881.00 | 3 107.00 | | 1 881.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 703.00 | 38 710.00 | | 38 703.00 |
DL TOTAL (I) | 280 898.00 | 280 196.00 | | 280 898.00 |
DY Tax and social security liabilities | 124.00 | 125.00 | | 124.00 |
EC TOTAL (IV) | 124.00 | 125.00 | | 124.00 |
EE Grand total (I to V) | 281 022.00 | 280 321.00 | | 281 022.00 |
EG Accrued income and payables due within one year | 124.00 | 125.00 | | 124.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 974.00 | |
FX Taxes, duties, and similar payments | | | 199.00 | |
GF Total Operating Expenses (II) | | | 1 173.00 | |
GG - OPERATING RESULT (I - II) | | | -1 173.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 827.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 124.00 | 125.00 | | 124.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | 40 000.00 | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 297.00 | 1 290.00 | | 1 297.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 703.00 | 38 710.00 | | 38 703.00 |
| |
| 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 | 228 673.00 | | | 228 673.00 |
I3 DECREASES Total Financial Fixed Assets | | | 228 673.00 | |
I4 DECREASES Grand Total | | | 228 673.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 228 673.00 | | | 228 673.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 124.00 | 124.00 | | 124.00 |
VC Group and associates | 51 526.00 | | | 51 526.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 526.00 | 51 526.00 | | 51 526.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124.00 | 124.00 | | 124.00 |
