| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | 1.00 | | | 1.00 |
BJ TOTAL (I) | 169 180.00 | | 169 180.00 | 169 180.00 |
BZ Other receivables | 89 175.00 | | 89 175.00 | 89 175.00 |
CF Cash and cash equivalents | 332 022.00 | | 332 022.00 | 332 022.00 |
CJ TOTAL (II) | 421 197.00 | | 421 197.00 | 421 197.00 |
CO Grand total (0 to V) | 590 377.00 | | 590 377.00 | 590 377.00 |
CU Other investments | 169 180.00 | | 169 180.00 | 169 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 224 290.00 | | | 224 290.00 |
DD Legal reserve (1) | 22 429.00 | | | 22 429.00 |
DG Other reserves | 112 718.00 | | | 112 718.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 228 603.00 | | | 228 603.00 |
DL TOTAL (I) | 588 040.00 | | | 588 040.00 |
DX Trade payables and related accounts | 1 779.00 | | | 1 779.00 |
DY Tax and social security liabilities | 557.00 | | | 557.00 |
EC TOTAL (IV) | 2 336.00 | | | 2 336.00 |
EE Grand total (I to V) | 590 377.00 | | | 590 377.00 |
EG Accrued income and payables due within one year | 2 336.00 | | | 2 336.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 114.00 | |
FZ Social Security Contributions | | | 197.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 312.00 | |
GG - OPERATING RESULT (I - II) | | | -2 312.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 230 700.00 | |
GL Other interest and similar income | | | 1 880.00 | |
GP Total financial income (V) | | | 232 580.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 232 580.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 230 268.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 197.00 | | | 197.00 |
HK Income tax | 1 665.00 | | | 1 665.00 |
HL TOTAL REVENUE (I + III + V + VII) | 232 580.00 | | | 232 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 977.00 | | | 3 977.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 228 603.00 | | | 228 603.00 |
| |
| 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 | 169 180.00 | | | 169 180.00 |
I3 DECREASES Total Financial Fixed Assets | | | 169 180.00 | |
I4 DECREASES Grand Total | | | 169 180.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 169 180.00 | | | 169 180.00 |
| |
| 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 | 1 780.00 | 1 780.00 | | 1 780.00 |
VP Miscellaneous | 89 175.00 | 89 175.00 | | 89 175.00 |
VQ Other Taxes, Duties, and Similar Debts | 557.00 | 557.00 | | 557.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 175.00 | 89 175.00 | | 89 175.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 337.00 | 2 337.00 | | 2 337.00 |
