| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 458 420.00 | | 458 420.00 | 458 420.00 |
CF Cash and cash equivalents | 144 331.00 | | 144 331.00 | 144 331.00 |
CJ TOTAL (II) | 144 331.00 | | 144 331.00 | 144 331.00 |
CO Grand total (0 to V) | 602 751.00 | | 602 751.00 | 602 751.00 |
CU Other investments | 458 420.00 | | 458 420.00 | 458 420.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 51 807.00 | 13 723.00 | | 51 807.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 021.00 | 78 084.00 | | 88 021.00 |
DK Regulated provisions | 2 420.00 | 2 420.00 | | 2 420.00 |
DL TOTAL (I) | 582 249.00 | 534 227.00 | | 582 249.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 502.00 | 17 699.00 | | 20 502.00 |
EC TOTAL (IV) | 20 502.00 | 17 699.00 | | 20 502.00 |
EE Grand total (I to V) | 602 751.00 | 551 926.00 | | 602 751.00 |
EI Including equity loans | 20 502.00 | | | 20 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 929.00 | |
FZ Social Security Contributions | | | 98.00 | |
GF Total Operating Expenses (II) | | | 1 027.00 | |
GG - OPERATING RESULT (I - II) | | | -1 027.00 | |
GL Other interest and similar income | | | 89 061.00 | |
GP Total financial income (V) | | | 89 061.00 | |
GR Interest and similar expenses | | | 12.00 | |
GU Total financial expenses (VI) | | | 12.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 89 049.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88 021.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 89 061.00 | 79 131.00 | | 89 061.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 040.00 | 1 047.00 | | 1 040.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88 021.00 | 78 084.00 | | 88 021.00 |
| |
| 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 | 458 420.00 | | | 458 420.00 |
I3 DECREASES Total Financial Fixed Assets | | | 458 420.00 | |
I4 DECREASES Grand Total | | | 458 420.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 458 420.00 | | | 458 420.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 420.00 | | | 2 420.00 |
7C Grand total | 2 420.00 | | | 2 420.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VI Group and Associates | 20 502.00 | 20 502.00 | | 20 502.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 502.00 | 20 502.00 | | 20 502.00 |
