| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 799.00 | 532.00 | 267.00 | 799.00 |
BJ TOTAL (I) | 19 299.00 | 532.00 | 18 767.00 | 19 299.00 |
BZ Other receivables | 23 876.00 | | 23 876.00 | 23 876.00 |
CF Cash and cash equivalents | 44 108.00 | | 44 108.00 | 44 108.00 |
CJ TOTAL (II) | 67 984.00 | | 67 984.00 | 67 984.00 |
CO Grand total (0 to V) | 87 283.00 | 532.00 | 86 751.00 | 87 283.00 |
CU Other investments | 18 500.00 | | 18 500.00 | 18 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 2 729.00 | 2 729.00 | | 2 729.00 |
DG Other reserves | 51 868.00 | 51 868.00 | | 51 868.00 |
DH Retained earnings | -10 414.00 | -108.00 | | -10 414.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 568.00 | -10 306.00 | | 12 568.00 |
DL TOTAL (I) | 86 751.00 | 74 183.00 | | 86 751.00 |
EE Grand total (I to V) | 86 751.00 | 74 183.00 | | 86 751.00 |
| |
| 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 | | | 1 110.00 | |
FX Taxes, duties, and similar payments | | | 70.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | -76.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 7 104.00 | |
GG - OPERATING RESULT (I - II) | | | -7 103.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GL Other interest and similar income | | | 376.00 | |
GP Total financial income (V) | | | 20 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 273.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 705.00 | 15 001.00 | | 705.00 |
HH Total exceptional expenses (VIII) | 705.00 | 15 001.00 | | 705.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -705.00 | -15 001.00 | | -705.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 377.00 | 16 479.00 | | 20 377.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 809.00 | 26 785.00 | | 7 809.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 568.00 | -10 306.00 | | 12 568.00 |
| |
| 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 | 20 004.00 | | | 20 004.00 |
I3 DECREASES Total Financial Fixed Assets | | 705.00 | 18 500.00 | |
I4 DECREASES Grand Total | | 705.00 | 19 299.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 799.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 799.00 | | | 799.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 205.00 | | | 19 205.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 532.00 | | | 532.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 532.00 | | | 532.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 23 876.00 | 23 876.00 | | 23 876.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 876.00 | 23 876.00 | | 23 876.00 |
