| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 500.00 | | 3 500.00 | 3 500.00 |
BZ Other receivables | 264 304.00 | | 264 304.00 | 264 304.00 |
CF Cash and cash equivalents | 2 665.00 | | 2 665.00 | 2 665.00 |
CJ TOTAL (II) | 266 969.00 | | 266 969.00 | 266 969.00 |
CO Grand total (0 to V) | 270 469.00 | | 270 469.00 | 270 469.00 |
CU Other investments | 3 500.00 | | 3 500.00 | 3 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | -107 822.00 | -88 613.00 | | -107 822.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 329 685.00 | -19 209.00 | | 329 685.00 |
DL TOTAL (I) | 230 113.00 | -99 572.00 | | 230 113.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 236.00 | 384 158.00 | | 37 236.00 |
DX Trade payables and related accounts | 3 120.00 | 3 487.00 | | 3 120.00 |
EC TOTAL (IV) | 40 356.00 | 387 645.00 | | 40 356.00 |
EE Grand total (I to V) | 270 469.00 | 288 074.00 | | 270 469.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 210.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 153.00 | |
GF Total Operating Expenses (II) | | | 6 439.00 | |
GG - OPERATING RESULT (I - II) | | | -6 439.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 363 919.00 | |
GP Total financial income (V) | | | 363 919.00 | |
GR Interest and similar expenses | | | 1 100.00 | |
GU Total financial expenses (VI) | | | 1 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 362 820.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 356 381.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 26 696.00 | 12 455.00 | | 26 696.00 |
HL TOTAL REVENUE (I + III + V + VII) | 363 919.00 | 1 065.00 | | 363 919.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 234.00 | 20 274.00 | | 34 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 329 685.00 | -19 209.00 | | 329 685.00 |
| |
| 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 | 3 500.00 | | | 3 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 500.00 | |
I4 DECREASES Grand Total | | | 3 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 500.00 | | | 3 500.00 |
| |
| 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 | 3 120.00 | 3 120.00 | | 3 120.00 |
VB VAT | 912.00 | 912.00 | | 912.00 |
VC Group and associates | 263 392.00 | 263 392.00 | | 263 392.00 |
VI Group and Associates | 37 236.00 | 37 236.00 | | 37 236.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 264 304.00 | 264 304.00 | | 264 304.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 356.00 | 40 356.00 | | 40 356.00 |
