| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 374 465.00 | | 374 465.00 | 374 465.00 |
CF Cash and cash equivalents | 141.00 | | 141.00 | 141.00 |
CJ TOTAL (II) | 374 606.00 | | 374 606.00 | 374 606.00 |
CO Grand total (0 to V) | 375 106.00 | | 375 106.00 | 375 106.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DH Retained earnings | 29 159.00 | 293 312.00 | | 29 159.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 748.00 | -4 171.00 | | 57 748.00 |
DL TOTAL (I) | 95 295.00 | 297 529.00 | | 95 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 276 691.00 | | | 276 691.00 |
DX Trade payables and related accounts | 3 120.00 | 3 487.00 | | 3 120.00 |
EC TOTAL (IV) | 279 811.00 | 3 487.00 | | 279 811.00 |
EE Grand total (I to V) | 375 106.00 | 301 017.00 | | 375 106.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 918.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 154.00 | |
GF Total Operating Expenses (II) | | | 6 148.00 | |
GG - OPERATING RESULT (I - II) | | | -6 148.00 | |
GH Attributed profit or transferred loss (III) | | | 78 830.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GL Other interest and similar income | | | 1 775.00 | |
GP Total financial income (V) | | | 1 775.00 | |
GR Interest and similar expenses | | | 824.00 | |
GU Total financial expenses (VI) | | | 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 951.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 73 633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 885.00 | | | 15 885.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 605.00 | 1 800.00 | | 80 605.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 857.00 | 5 971.00 | | 22 857.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 748.00 | -4 171.00 | | 57 748.00 |
| |
| 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 | 500.00 | | | 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 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 | 1 776.00 | 1 776.00 | | 1 776.00 |
VC Group and associates | 372 689.00 | 372 689.00 | | 372 689.00 |
VI Group and Associates | 276 691.00 | 276 691.00 | | 276 691.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 374 465.00 | 374 465.00 | | 374 465.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 279 811.00 | 279 811.00 | | 279 811.00 |
