| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 412 750.00 | | 412 750.00 | 412 750.00 |
BZ Other receivables | 1 576.00 | | 1 576.00 | 1 576.00 |
CF Cash and cash equivalents | 19 849.00 | | 19 849.00 | 19 849.00 |
CJ TOTAL (II) | 21 425.00 | | 21 425.00 | 21 425.00 |
CO Grand total (0 to V) | 434 175.00 | | 434 175.00 | 434 175.00 |
CU Other investments | 412 750.00 | | 412 750.00 | 412 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 140 215.00 | 101 613.00 | | 140 215.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 412.00 | 38 603.00 | | 70 412.00 |
DL TOTAL (I) | 221 627.00 | 151 215.00 | | 221 627.00 |
DV Miscellaneous Loans and Financial Debts (4) | 207 647.00 | 343 224.00 | | 207 647.00 |
DX Trade payables and related accounts | 4 900.00 | 5 184.00 | | 4 900.00 |
EC TOTAL (IV) | 212 547.00 | 348 408.00 | | 212 547.00 |
EE Grand total (I to V) | 434 175.00 | 499 623.00 | | 434 175.00 |
EG Accrued income and payables due within one year | 212 547.00 | 348 408.00 | | 212 547.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 9 168.00 | |
FX Taxes, duties, and similar payments | | | 485.00 | |
GF Total Operating Expenses (II) | | | 9 653.00 | |
GG - OPERATING RESULT (I - II) | | | -9 653.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 622.00 | |
GP Total financial income (V) | | | 80 622.00 | |
GR Interest and similar expenses | | | 557.00 | |
GU Total financial expenses (VI) | | | 557.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 80 065.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 412.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 80 622.00 | 42 018.00 | | 80 622.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 210.00 | 3 416.00 | | 10 210.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 412.00 | 38 603.00 | | 70 412.00 |
| |
| 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 | 412 750.00 | | | 412 750.00 |
I3 DECREASES Total Financial Fixed Assets | | | 412 750.00 | |
I4 DECREASES Grand Total | | | 412 750.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 412 750.00 | | | 412 750.00 |
| |
| 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 | 4 900.00 | 4 900.00 | | 4 900.00 |
VB VAT | 1 576.00 | 1 576.00 | | 1 576.00 |
VI Group and Associates | 207 647.00 | 207 647.00 | | 207 647.00 |
VJ Loans taken out during the year | | | | |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 576.00 | 1 576.00 | | 1 576.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 547.00 | 212 547.00 | | 212 547.00 |
