| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 305 879.00 | | 305 879.00 | 305 879.00 |
BZ Other receivables | 56 871.00 | | 56 871.00 | 56 871.00 |
CF Cash and cash equivalents | 3 006.00 | | 3 006.00 | 3 006.00 |
CJ TOTAL (II) | 59 877.00 | | 59 877.00 | 59 877.00 |
CO Grand total (0 to V) | 365 756.00 | | 365 756.00 | 365 756.00 |
CP Shares due in less than one year | 1.00 | | | 1.00 |
CU Other investments | 305 879.00 | | 305 879.00 | 305 879.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 108 650.00 | | | 108 650.00 |
DD Legal reserve (1) | 10 865.00 | | | 10 865.00 |
DG Other reserves | 217 000.00 | | | 217 000.00 |
DH Retained earnings | 216.00 | | | 216.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 395.00 | | | 15 395.00 |
DL TOTAL (I) | 352 126.00 | | | 352 126.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | | | 14.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 138.00 | | | 2 138.00 |
DX Trade payables and related accounts | 4 788.00 | | | 4 788.00 |
DY Tax and social security liabilities | 6 690.00 | | | 6 690.00 |
EC TOTAL (IV) | 13 630.00 | | | 13 630.00 |
EE Grand total (I to V) | 365 756.00 | | | 365 756.00 |
EG Accrued income and payables due within one year | 13 630.00 | | | 13 630.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14.00 | | | 14.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 21 280.00 | |
FR Total operating income (I) | | | 21 280.00 | |
FW Other purchases and external expenses | | | 1 580.00 | |
FX Taxes, duties, and similar payments | | | 493.00 | |
FZ Social Security Contributions | | | 1 095.00 | |
GF Total Operating Expenses (II) | | | 3 168.00 | |
GG - OPERATING RESULT (I - II) | | | 18 112.00 | |
GR Interest and similar expenses | | | 41.00 | |
GU Total financial expenses (VI) | | | 41.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 071.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 095.00 | | | 1 095.00 |
A3 TOTAL ASSETS | 21 280.00 | | | 21 280.00 |
HK Income tax | 2 676.00 | | | 2 676.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 280.00 | | | 21 280.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 885.00 | | | 5 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 395.00 | | | 15 395.00 |
| |
| 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 | 305 879.00 | | | 305 879.00 |
I3 DECREASES Total Financial Fixed Assets | | | 305 879.00 | |
I4 DECREASES Grand Total | | | 305 879.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 305 879.00 | | | 305 879.00 |
| |
| 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 | 4 788.00 | 4 788.00 | | 4 788.00 |
8E Income Taxes | 1 976.00 | 1 976.00 | | 1 976.00 |
VB VAT | | 774.00 | | |
VC Group and associates | | 56 096.00 | | |
VG Loans with a maturity of up to one year at origin | 14.00 | 14.00 | | 14.00 |
VI Group and Associates | 2 138.00 | 2 138.00 | | 2 138.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | | 56 871.00 | | |
VW VAT | 4 714.00 | 4 714.00 | | 4 714.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 630.00 | 13 630.00 | | 13 630.00 |
