| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 300.00 | 828.00 | 472.00 | 1 300.00 |
BD Other fixed assets | 20 240.00 | | 20 240.00 | 20 240.00 |
BJ TOTAL (I) | 21 540.00 | 828.00 | 20 712.00 | 21 540.00 |
BZ Other receivables | 37 448.00 | | 37 448.00 | 37 448.00 |
CF Cash and cash equivalents | 82 006.00 | | 82 006.00 | 82 006.00 |
CJ TOTAL (II) | 119 454.00 | | 119 454.00 | 119 454.00 |
CO Grand total (0 to V) | 140 994.00 | 828.00 | 140 166.00 | 140 994.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 117 467.00 | 108 281.00 | | 117 467.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 105.00 | 9 186.00 | | 6 105.00 |
DL TOTAL (I) | 132 372.00 | 126 267.00 | | 132 372.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 520.00 | 1 930.00 | | 5 520.00 |
DX Trade payables and related accounts | 1 149.00 | 870.00 | | 1 149.00 |
DY Tax and social security liabilities | 1 125.00 | 1 042.00 | | 1 125.00 |
EC TOTAL (IV) | 7 794.00 | 3 842.00 | | 7 794.00 |
EE Grand total (I to V) | 140 166.00 | 130 109.00 | | 140 166.00 |
EG Accrued income and payables due within one year | 7 794.00 | 3 842.00 | | 7 794.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 833.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 433.00 | |
GF Total Operating Expenses (II) | | | 2 266.00 | |
GG - OPERATING RESULT (I - II) | | | -2 266.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 278.00 | |
GL Other interest and similar income | | | 218.00 | |
GP Total financial income (V) | | | 9 496.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 496.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 230.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 125.00 | 1 042.00 | | 1 125.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 496.00 | 12 901.00 | | 9 496.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 391.00 | 3 715.00 | | 3 391.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 105.00 | 9 186.00 | | 6 105.00 |
| |
| 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 | 30 450.00 | | | 30 450.00 |
I3 DECREASES Total Financial Fixed Assets | | 8 910.00 | 20 240.00 | |
I4 DECREASES Grand Total | | 8 910.00 | 21 540.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 300.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 300.00 | | | 1 300.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 29 150.00 | | | 29 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 395.00 | 433.00 | | 395.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 395.00 | 433.00 | | 395.00 |
| |
| 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 | 1 149.00 | 1 149.00 | | 1 149.00 |
8E Income Taxes | 1 125.00 | 1 125.00 | | 1 125.00 |
VC Group and associates | 37 448.00 | 37 448.00 | | 37 448.00 |
VI Group and Associates | 5 520.00 | 5 520.00 | | 5 520.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 448.00 | 37 448.00 | | 37 448.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 794.00 | 7 794.00 | | 7 794.00 |
