| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 296 300.00 | | 296 300.00 | 296 300.00 |
BZ Other receivables | 53 501.00 | | 53 501.00 | 53 501.00 |
CF Cash and cash equivalents | 2 150.00 | | 2 150.00 | 2 150.00 |
CJ TOTAL (II) | 55 651.00 | | 55 651.00 | 55 651.00 |
CO Grand total (0 to V) | 351 951.00 | | 351 951.00 | 351 951.00 |
CU Other investments | 296 000.00 | | 296 000.00 | 296 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 199 273.00 | 153 278.00 | | 199 273.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 655.00 | 45 994.00 | | 46 655.00 |
DL TOTAL (I) | 267 927.00 | 221 273.00 | | 267 927.00 |
DU Loans and Debts from Credit Institutions (3) | 46 765.00 | 72 602.00 | | 46 765.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 915.00 | 35 662.00 | | 35 915.00 |
DX Trade payables and related accounts | 1 344.00 | 1 326.00 | | 1 344.00 |
DY Tax and social security liabilities | | 7 077.00 | | |
EA Other liabilities | | 12 420.00 | | |
EC TOTAL (IV) | 84 024.00 | 129 087.00 | | 84 024.00 |
EE Grand total (I to V) | 351 951.00 | 350 360.00 | | 351 951.00 |
EG Accrued income and payables due within one year | 63 736.00 | 82 322.00 | | 63 736.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 973.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 973.00 | |
GG - OPERATING RESULT (I - II) | | | -1 973.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 2 153.00 | |
GU Total financial expenses (VI) | | | 2 153.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 847.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 875.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -780.00 | -1 363.00 | | -780.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | 50 000.00 | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 345.00 | 4 006.00 | | 3 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 655.00 | 45 994.00 | | 46 655.00 |
| |
| 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 | 296 300.00 | | | 296 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 296 300.00 | |
I4 DECREASES Grand Total | | | 296 300.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 296 300.00 | | | 296 300.00 |
| |
| 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 | 1 344.00 | 1 344.00 | | 1 344.00 |
VC Group and associates | 21 163.00 | 21 163.00 | | 21 163.00 |
VH Loans with a maturity of more than one year at origin | 46 765.00 | 26 477.00 | 20 288.00 | 46 765.00 |
VI Group and Associates | 35 915.00 | 35 915.00 | | 35 915.00 |
VK Loans repaid during the year | 25 837.00 | | | 25 837.00 |
VM Income taxes | 32 338.00 | 32 338.00 | | 32 338.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 501.00 | 53 501.00 | | 53 501.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 024.00 | 63 736.00 | 20 288.00 | 84 024.00 |
