| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 560.00 | | 1 560.00 | 1 560.00 |
BJ TOTAL (I) | 211 560.00 | | 211 560.00 | 211 560.00 |
BZ Other receivables | 10 542.00 | | 10 542.00 | 10 542.00 |
CF Cash and cash equivalents | 2 847.00 | | 2 847.00 | 2 847.00 |
CJ TOTAL (II) | 13 389.00 | | 13 389.00 | 13 389.00 |
CO Grand total (0 to V) | 224 949.00 | | 224 949.00 | 224 949.00 |
CU Other investments | 210 000.00 | | 210 000.00 | 210 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | | | 4 500.00 |
DG Other reserves | 53 983.00 | | | 53 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 529.00 | | | 23 529.00 |
DL TOTAL (I) | 127 012.00 | | | 127 012.00 |
DU Loans and Debts from Credit Institutions (3) | 60 567.00 | | | 60 567.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 000.00 | | | 35 000.00 |
DY Tax and social security liabilities | 2 369.00 | | | 2 369.00 |
EC TOTAL (IV) | 97 936.00 | | | 97 936.00 |
EE Grand total (I to V) | 224 949.00 | | | 224 949.00 |
EG Accrued income and payables due within one year | 59 563.00 | | | 59 563.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 1 654.00 | |
FX Taxes, duties, and similar payments | | | 202.00 | |
GF Total Operating Expenses (II) | | | 1 856.00 | |
GG - OPERATING RESULT (I - II) | | | -1 855.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27 000.00 | |
GP Total financial income (V) | | | 27 000.00 | |
GR Interest and similar expenses | | | 1 988.00 | |
GS Negative differences of foreign exchange | | | 111 111.00 | |
GU Total financial expenses (VI) | | | 1 988.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 011.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 155.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -374.00 | | | -374.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 001.00 | | | 27 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 471.00 | | | 3 471.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 529.00 | | | 23 529.00 |
| |
| 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 | 211 560.00 | | | 211 560.00 |
I3 DECREASES Total Financial Fixed Assets | | | 211 560.00 | |
I4 DECREASES Grand Total | | | 211 560.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 211 560.00 | | | 211 560.00 |
