| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 341 300.00 | | 341 300.00 | 341 300.00 |
BZ Other receivables | 34 416.00 | | 34 416.00 | 34 416.00 |
CF Cash and cash equivalents | 1 244.00 | | 1 244.00 | 1 244.00 |
CJ TOTAL (II) | 35 660.00 | | 35 660.00 | 35 660.00 |
CO Grand total (0 to V) | 376 960.00 | | 376 960.00 | 376 960.00 |
CU Other investments | 341 300.00 | | 341 300.00 | 341 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 34 300.00 | 34 300.00 | | 34 300.00 |
DD Legal reserve (1) | 3 430.00 | 3 430.00 | | 3 430.00 |
DG Other reserves | 30 371.00 | 99 753.00 | | 30 371.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 015.00 | -6 389.00 | | 34 015.00 |
DL TOTAL (I) | 102 116.00 | 131 093.00 | | 102 116.00 |
DV Miscellaneous Loans and Financial Debts (4) | 258 281.00 | 219 003.00 | | 258 281.00 |
DX Trade payables and related accounts | 5 524.00 | 4 531.00 | | 5 524.00 |
DY Tax and social security liabilities | 11 039.00 | 17 244.00 | | 11 039.00 |
EC TOTAL (IV) | 274 844.00 | 240 778.00 | | 274 844.00 |
EE Grand total (I to V) | 376 960.00 | 371 872.00 | | 376 960.00 |
EG Accrued income and payables due within one year | 274 844.00 | 240 778.00 | | 274 844.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 694.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 695.00 | |
GG - OPERATING RESULT (I - II) | | | -4 695.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GR Interest and similar expenses | | | 4 083.00 | |
GU Total financial expenses (VI) | | | 4 083.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 917.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 222.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 793.00 | -3 195.00 | | -2 793.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 985.00 | 6 389.00 | | 5 985.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 015.00 | -6 389.00 | | 34 015.00 |
| |
| 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 | 333 300.00 | | 8 000.00 | 333 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 341 300.00 | |
I4 DECREASES Grand Total | | | 341 300.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 333 300.00 | | 8 000.00 | 333 300.00 |
| |
| 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 | 5 524.00 | 5 524.00 | | 5 524.00 |
8E Income Taxes | 1 039.00 | 1 039.00 | | 1 039.00 |
VC Group and associates | 34 416.00 | | | 34 416.00 |
VI Group and Associates | 268 281.00 | 268 281.00 | | 268 281.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 416.00 | 34 416.00 | | 34 416.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 274 844.00 | 274 844.00 | | 274 844.00 |
