| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 86 001.00 | | 86 001.00 | 86 001.00 |
BZ Other receivables | 1 028.00 | | 1 028.00 | 1 028.00 |
CF Cash and cash equivalents | 911 131.00 | | 911 131.00 | 911 131.00 |
CJ TOTAL (II) | 912 159.00 | | 912 159.00 | 912 159.00 |
CO Grand total (0 to V) | 998 160.00 | | 998 160.00 | 998 160.00 |
CU Other investments | 86 001.00 | | 86 001.00 | 86 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 550 000.00 | 550 000.00 | | 550 000.00 |
DD Legal reserve (1) | 14 593.00 | | | 14 593.00 |
DG Other reserves | 277 259.00 | | | 277 259.00 |
DH Retained earnings | | -5 195.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 154 203.00 | 297 047.00 | | 154 203.00 |
DL TOTAL (I) | 996 055.00 | 841 852.00 | | 996 055.00 |
DV Miscellaneous Loans and Financial Debts (4) | 191.00 | 191.00 | | 191.00 |
DY Tax and social security liabilities | 914.00 | 2 412.00 | | 914.00 |
EA Other liabilities | 1 000.00 | 950.00 | | 1 000.00 |
EC TOTAL (IV) | 2 105.00 | 3 553.00 | | 2 105.00 |
EE Grand total (I to V) | 998 160.00 | 845 405.00 | | 998 160.00 |
EI Including equity loans | 191.00 | | | 191.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 5 408.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GF Total Operating Expenses (II) | | | 5 558.00 | |
GG - OPERATING RESULT (I - II) | | | -5 557.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 156 864.00 | |
GL Other interest and similar income | | | 3 811.00 | |
GP Total financial income (V) | | | 160 675.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 160 675.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 155 117.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 914.00 | 2 412.00 | | 914.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 675.00 | 300 551.00 | | 160 675.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 472.00 | 3 504.00 | | 6 472.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 154 203.00 | 297 047.00 | | 154 203.00 |
| |
| 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 | 86 001.00 | | | 86 001.00 |
I3 DECREASES Total Financial Fixed Assets | | | 86 001.00 | |
I4 DECREASES Grand Total | | | 86 001.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 86 001.00 | | | 86 001.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 914.00 | 914.00 | | 914.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
VB VAT | 1 028.00 | | | 1 028.00 |
VI Group and Associates | 191.00 | 191.00 | | 191.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 028.00 | 1 028.00 | | 1 028.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 105.00 | 2 105.00 | | 2 105.00 |
