| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 214 704.00 | | 214 704.00 | 214 704.00 |
BZ Other receivables | 113.00 | | 113.00 | 113.00 |
CF Cash and cash equivalents | 16 031.00 | | 16 031.00 | 16 031.00 |
CJ TOTAL (II) | 16 144.00 | | 16 144.00 | 16 144.00 |
CO Grand total (0 to V) | 230 848.00 | | 230 848.00 | 230 848.00 |
CU Other investments | 214 704.00 | | 214 704.00 | 214 704.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 118 428.00 | 118 428.00 | | 118 428.00 |
DD Legal reserve (1) | 11 842.00 | 11 842.00 | | 11 842.00 |
DG Other reserves | 48 469.00 | 48 428.00 | | 48 469.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 521.00 | 41.00 | | 7 521.00 |
DL TOTAL (I) | 186 262.00 | 178 740.00 | | 186 262.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 907.00 | 46 733.00 | | 43 907.00 |
DX Trade payables and related accounts | 678.00 | 678.00 | | 678.00 |
EC TOTAL (IV) | 44 585.00 | 47 411.00 | | 44 585.00 |
EE Grand total (I to V) | 230 848.00 | 226 152.00 | | 230 848.00 |
EI Including equity loans | 43 907.00 | | | 43 907.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 685.00 | |
FX Taxes, duties, and similar payments | | | 143.00 | |
GF Total Operating Expenses (II) | | | 828.00 | |
GG - OPERATING RESULT (I - II) | | | -828.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 072.00 | |
GP Total financial income (V) | | | 9 072.00 | |
GR Interest and similar expenses | | | 721.00 | |
GU Total financial expenses (VI) | | | 721.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 350.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 521.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 072.00 | 1 764.00 | | 9 072.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 550.00 | 1 722.00 | | 1 550.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 521.00 | 41.00 | | 7 521.00 |
| |
| 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 | 214 704.00 | | | 214 704.00 |
I3 DECREASES Total Financial Fixed Assets | | | 214 704.00 | |
I4 DECREASES Grand Total | | | 214 704.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 214 704.00 | | | 214 704.00 |
| |
| 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 | 678.00 | 678.00 | | 678.00 |
VB VAT | 113.00 | | | 113.00 |
VI Group and Associates | 43 908.00 | | 43 908.00 | 43 908.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 113.00 | 113.00 | | 113.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 586.00 | 678.00 | 43 908.00 | 44 586.00 |
