| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 150 075.00 | | 1 150 075.00 | 1 150 075.00 |
BZ Other receivables | 111 166.00 | | 111 166.00 | 111 166.00 |
CF Cash and cash equivalents | 151 536.00 | | 151 536.00 | 151 536.00 |
CJ TOTAL (II) | 262 702.00 | | 262 702.00 | 262 702.00 |
CO Grand total (0 to V) | 1 412 778.00 | | 1 412 778.00 | 1 412 778.00 |
CU Other investments | 1 150 075.00 | | 1 150 075.00 | 1 150 075.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 384 000.00 | | | 384 000.00 |
DD Legal reserve (1) | 38 400.00 | | | 38 400.00 |
DG Other reserves | 818 880.00 | | | 818 880.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 030.00 | | | 107 030.00 |
DL TOTAL (I) | 1 348 311.00 | | | 1 348 311.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 377.00 | | | 43 377.00 |
DX Trade payables and related accounts | 1 130.00 | | | 1 130.00 |
DY Tax and social security liabilities | 19 960.00 | | | 19 960.00 |
EC TOTAL (IV) | 64 467.00 | | | 64 467.00 |
EE Grand total (I to V) | 1 412 778.00 | | | 1 412 778.00 |
EG Accrued income and payables due within one year | 64 467.00 | | | 64 467.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 142.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GF Total Operating Expenses (II) | | | 2 304.00 | |
GG - OPERATING RESULT (I - II) | | | -2 304.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 115 954.00 | |
GK Income from other securities and fixed asset receivables | | | 721.00 | |
GL Other interest and similar income | | | 1 477.00 | |
GP Total financial income (V) | | | 118 153.00 | |
GR Interest and similar expenses | | | 1 600.00 | |
GU Total financial expenses (VI) | | | 1 600.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 116 553.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 114 248.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 218.00 | | | 7 218.00 |
HL TOTAL REVENUE (I + III + V + VII) | 118 153.00 | | | 118 153.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 122.00 | | | 11 122.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 030.00 | | | 107 030.00 |
| |
| 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 | 1 150 075.00 | | | 1 150 075.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 150 075.00 | |
I4 DECREASES Grand Total | | | 1 150 075.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 150 075.00 | | | 1 150 075.00 |
| |
| 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 | 1 130.00 | 1 130.00 | | 1 130.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43 377.00 | 43 377.00 | | 43 377.00 |
VP Miscellaneous | 111 166.00 | | | 111 166.00 |
VQ Other Taxes, Duties, and Similar Debts | 19 960.00 | 19 960.00 | | 19 960.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 111 166.00 | 111 166.00 | | 111 166.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 467.00 | 64 467.00 | | 64 467.00 |
