| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250 490.00 | | 250 490.00 | 250 490.00 |
BZ Other receivables | 140 322.00 | | 140 322.00 | 140 322.00 |
CF Cash and cash equivalents | 305.00 | | 305.00 | 305.00 |
CJ TOTAL (II) | 140 627.00 | | 140 627.00 | 140 627.00 |
CO Grand total (0 to V) | 391 117.00 | | 391 117.00 | 391 117.00 |
CU Other investments | 250 490.00 | | 250 490.00 | 250 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 245 000.00 | 245 000.00 | | 245 000.00 |
DD Legal reserve (1) | 10 208.00 | 4 821.00 | | 10 208.00 |
DH Retained earnings | -100 000.00 | | | -100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 225 348.00 | 107 736.00 | | 225 348.00 |
DL TOTAL (I) | 380 556.00 | 357 557.00 | | 380 556.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 009.00 | | | 7 009.00 |
DX Trade payables and related accounts | 3 553.00 | 2 664.00 | | 3 553.00 |
DY Tax and social security liabilities | | 471.00 | | |
EC TOTAL (IV) | 10 561.00 | 3 135.00 | | 10 561.00 |
EE Grand total (I to V) | 391 117.00 | 360 692.00 | | 391 117.00 |
EI Including equity loans | 7 009.00 | | | 7 009.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 636.00 | |
FX Taxes, duties, and similar payments | | | 1 615.00 | |
GF Total Operating Expenses (II) | | | 4 252.00 | |
GG - OPERATING RESULT (I - II) | | | -4 252.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 229 600.00 | |
GP Total financial income (V) | | | 229 600.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 229 600.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 225 348.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 471.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 229 600.00 | 110 600.00 | | 229 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 252.00 | 2 864.00 | | 4 252.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 225 348.00 | 107 736.00 | | 225 348.00 |
| |
| 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 | 250 490.00 | | | 250 490.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 490.00 | |
I4 DECREASES Grand Total | | | 250 490.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 490.00 | | | 250 490.00 |
| |
| 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 | 3 553.00 | 3 553.00 | | 3 553.00 |
VC Group and associates | 140 322.00 | 140 322.00 | | 140 322.00 |
VI Group and Associates | 7 009.00 | 7 009.00 | | 7 009.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 140 322.00 | 140 322.00 | | 140 322.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 561.00 | 10 561.00 | | 10 561.00 |
