| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1.00 | | | 1.00 |
BJ TOTAL (I) | 10 700.00 | | 10 700.00 | 10 700.00 |
BZ Other receivables | 586 464.00 | | 586 464.00 | 586 464.00 |
CF Cash and cash equivalents | 370 846.00 | | 370 846.00 | 370 846.00 |
CJ TOTAL (II) | 957 310.00 | | 957 310.00 | 957 310.00 |
CO Grand total (0 to V) | 968 010.00 | | 968 010.00 | 968 010.00 |
CU Other investments | 10 700.00 | | 10 700.00 | 10 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 354 000.00 | 354 000.00 | | 354 000.00 |
DD Legal reserve (1) | 35 400.00 | 35 400.00 | | 35 400.00 |
DG Other reserves | 118 093.00 | 20 338.00 | | 118 093.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 456 516.00 | 197 755.00 | | 456 516.00 |
DL TOTAL (I) | 964 009.00 | 607 493.00 | | 964 009.00 |
DV Miscellaneous Loans and Financial Debts (4) | 557.00 | 557.00 | | 557.00 |
DY Tax and social security liabilities | 3 444.00 | 1 368.00 | | 3 444.00 |
EC TOTAL (IV) | 4 001.00 | 1 925.00 | | 4 001.00 |
EE Grand total (I to V) | 968 010.00 | 609 417.00 | | 968 010.00 |
EI Including equity loans | 557.00 | | | 557.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 069.00 | |
FX Taxes, duties, and similar payments | | | -185.00 | |
GF Total Operating Expenses (II) | | | 884.00 | |
GG - OPERATING RESULT (I - II) | | | -884.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 460 844.00 | |
GP Total financial income (V) | | | 460 844.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 460 844.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 459 960.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 444.00 | 1 368.00 | | 3 444.00 |
HL TOTAL REVENUE (I + III + V + VII) | 460 844.00 | 200 158.00 | | 460 844.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 328.00 | 2 403.00 | | 4 328.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 456 516.00 | 197 755.00 | | 456 516.00 |
| |
| 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 | 10 000.00 | | 700.00 | 10 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 700.00 | |
I4 DECREASES Grand Total | | | 10 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 000.00 | | 700.00 | 10 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 3 444.00 | 3 444.00 | | 3 444.00 |
VC Group and associates | 586 464.00 | 586 464.00 | | 586 464.00 |
VI Group and Associates | 557.00 | 557.00 | | 557.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 586 464.00 | 586 464.00 | | 586 464.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 001.00 | 4 001.00 | | 4 001.00 |
