| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500 150.00 | | 500 150.00 | 500 150.00 |
BZ Other receivables | 32 901.00 | | 32 901.00 | 32 901.00 |
CF Cash and cash equivalents | 4 572.00 | | 4 572.00 | 4 572.00 |
CJ TOTAL (II) | 37 473.00 | | 37 473.00 | 37 473.00 |
CO Grand total (0 to V) | 537 623.00 | | 537 623.00 | 537 623.00 |
CU Other investments | 500 150.00 | | 500 150.00 | 500 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 495 150.00 | 495 150.00 | | 495 150.00 |
DD Legal reserve (1) | 1 405.00 | 1 405.00 | | 1 405.00 |
DG Other reserves | 25 260.00 | 26 682.00 | | 25 260.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 553.00 | -1 422.00 | | 14 553.00 |
DL TOTAL (I) | 536 368.00 | 521 815.00 | | 536 368.00 |
DU Loans and Debts from Credit Institutions (3) | | 722.00 | | |
DX Trade payables and related accounts | 1 255.00 | 1 009.00 | | 1 255.00 |
EC TOTAL (IV) | 1 255.00 | 1 731.00 | | 1 255.00 |
EE Grand total (I to V) | 537 623.00 | 523 546.00 | | 537 623.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 582.00 | |
GE Other Expenses | | | 370.00 | |
GF Total Operating Expenses (II) | | | 1 952.00 | |
GG - OPERATING RESULT (I - II) | | | -1 952.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 505.00 | |
GP Total financial income (V) | | | 16 505.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 505.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 553.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 505.00 | | | 16 505.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 952.00 | 1 422.00 | | 1 952.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 553.00 | -1 422.00 | | 14 553.00 |
| |
| 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 | 495 150.00 | | 5 000.00 | 495 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500 150.00 | |
I4 DECREASES Grand Total | | | 500 150.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 495 150.00 | | 5 000.00 | 495 150.00 |
| |
| 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 | 1 255.00 | 1 255.00 | | 1 255.00 |
VC Group and associates | 32 901.00 | | | 32 901.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 901.00 | 32 901.00 | | 32 901.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 255.00 | 1 255.00 | | 1 255.00 |
