| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 825 000.00 | | 3 825 000.00 | 3 825 000.00 |
BZ Other receivables | 326.00 | | 326.00 | 326.00 |
CF Cash and cash equivalents | 76 551.00 | | 76 551.00 | 76 551.00 |
CJ TOTAL (II) | 76 876.00 | | 76 876.00 | 76 876.00 |
CO Grand total (0 to V) | 3 901 876.00 | | 3 901 876.00 | 3 901 876.00 |
CU Other investments | 3 825 000.00 | | 3 825 000.00 | 3 825 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 827 000.00 | | | 3 827 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 558.00 | | | 87 558.00 |
DL TOTAL (I) | 3 914 558.00 | | | 3 914 558.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 956.00 | | | 76 956.00 |
DY Tax and social security liabilities | 363.00 | | | 363.00 |
EA Other liabilities | -90 000.00 | | | -90 000.00 |
EC TOTAL (IV) | -12 681.00 | | | -12 681.00 |
EE Grand total (I to V) | 3 901 876.00 | | | 3 901 876.00 |
EG Accrued income and payables due within one year | -12 681.00 | | | -12 681.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 725.00 | |
FX Taxes, duties, and similar payments | | | 204.00 | |
GF Total Operating Expenses (II) | | | 1 929.00 | |
GG - OPERATING RESULT (I - II) | | | -1 929.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GP Total financial income (V) | | | 90 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 90 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88 071.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 150.00 | | | 150.00 |
HH Total exceptional expenses (VIII) | 150.00 | | | 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -150.00 | | | -150.00 |
HK Income tax | 363.00 | | | 363.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 000.00 | | | 90 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 442.00 | | | 2 442.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 558.00 | | | 87 558.00 |
| |
| 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 | | | 3 825 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 3 825 000.00 | |
I4 DECREASES Grand Total | | | 3 825 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 825 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 363.00 | 363.00 | | 363.00 |
VB VAT | 326.00 | 326.00 | | 326.00 |
VI Group and Associates | -13 044.00 | -13 044.00 | | -13 044.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 326.00 | 326.00 | | 326.00 |
VY TOTAL – STATEMENT OF LIABILITIES | -12 681.00 | -12 681.00 | | -12 681.00 |
