| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250 015.00 | | 250 015.00 | 250 015.00 |
BZ Other receivables | 106 825.00 | | 106 825.00 | 106 825.00 |
CF Cash and cash equivalents | 10 720.00 | | 10 720.00 | 10 720.00 |
CJ TOTAL (II) | 117 545.00 | | 117 545.00 | 117 545.00 |
CO Grand total (0 to V) | 367 560.00 | | 367 560.00 | 367 560.00 |
CU Other investments | 250 015.00 | | 250 015.00 | 250 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DG Other reserves | 302 235.00 | 294 249.00 | | 302 235.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 662.00 | 23 486.00 | | 25 662.00 |
DL TOTAL (I) | 336 285.00 | 326 123.00 | | 336 285.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 055.00 | | | 29 055.00 |
DX Trade payables and related accounts | 2 220.00 | 2 016.00 | | 2 220.00 |
DY Tax and social security liabilities | | 126.00 | | |
EC TOTAL (IV) | 31 275.00 | 2 142.00 | | 31 275.00 |
EE Grand total (I to V) | 367 560.00 | 328 265.00 | | 367 560.00 |
EG Accrued income and payables due within one year | 31 275.00 | 2 142.00 | | 31 275.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 000.00 | |
FX Taxes, duties, and similar payments | | | 308.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 092.00 | |
GF Total Operating Expenses (II) | | | 4 400.00 | |
GG - OPERATING RESULT (I - II) | | | -4 400.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 938.00 | |
GP Total financial income (V) | | | 25 938.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 938.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 538.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 124.00 | -7 230.00 | | -4 124.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 938.00 | 30 506.00 | | 25 938.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 276.00 | 7 020.00 | | 276.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 662.00 | 23 486.00 | | 25 662.00 |
| |
| 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 | 250 015.00 | | | 250 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 015.00 | |
I4 DECREASES Grand Total | | | 250 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 015.00 | | | 250 015.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VP Miscellaneous | 106 825.00 | | | 106 825.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 106 825.00 | 106 825.00 | | 106 825.00 |
