| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 254 765.00 | | 254 765.00 | 254 765.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 99 229.00 | | 99 229.00 | 99 229.00 |
CF Cash and cash equivalents | 432.00 | | 432.00 | 432.00 |
CJ TOTAL (II) | 99 661.00 | | 99 661.00 | 99 661.00 |
CO Grand total (0 to V) | 354 426.00 | | 354 426.00 | 354 426.00 |
CU Other investments | 254 765.00 | | 254 765.00 | 254 765.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DH Retained earnings | -3 018.00 | | | -3 018.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 004.00 | -3 018.00 | | 49 004.00 |
DL TOTAL (I) | 295 986.00 | 246 982.00 | | 295 986.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 934.00 | 12 434.00 | | 12 934.00 |
DX Trade payables and related accounts | 2 439.00 | 1 239.00 | | 2 439.00 |
DY Tax and social security liabilities | 43 067.00 | | | 43 067.00 |
EC TOTAL (IV) | 58 440.00 | 13 673.00 | | 58 440.00 |
EE Grand total (I to V) | 354 426.00 | 260 655.00 | | 354 426.00 |
EG Accrued income and payables due within one year | 58 440.00 | 13 673.00 | | 58 440.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 092.00 | |
GF Total Operating Expenses (II) | | | 4 092.00 | |
GG - OPERATING RESULT (I - II) | | | -4 092.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 52 503.00 | |
GL Other interest and similar income | | | 253.00 | |
GP Total financial income (V) | | | 52 756.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 52 756.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 664.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -340.00 | | | -340.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 756.00 | | | 52 756.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 752.00 | 3 018.00 | | 3 752.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 004.00 | -3 018.00 | | 49 004.00 |
| |
| 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 | 254 765.00 | | | 254 765.00 |
I3 DECREASES Total Financial Fixed Assets | | | 254 765.00 | |
I4 DECREASES Grand Total | | | 254 765.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 254 765.00 | | | 254 765.00 |
| |
| 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 | 2 439.00 | 2 439.00 | | 2 439.00 |
8E Income Taxes | 43 067.00 | 43 067.00 | | 43 067.00 |
VB VAT | 1 368.00 | 1 368.00 | | 1 368.00 |
VC Group and associates | 97 861.00 | 97 861.00 | | 97 861.00 |
VI Group and Associates | 12 934.00 | 12 934.00 | | 12 934.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 229.00 | 99 229.00 | | 99 229.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 440.00 | 58 440.00 | | 58 440.00 |
