| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 120 645.00 | | 120 645.00 | 120 645.00 |
BZ Other receivables | 112 872.00 | | 112 872.00 | 112 872.00 |
CF Cash and cash equivalents | 22 580.00 | | 22 580.00 | 22 580.00 |
CH Prepaid expenses | 324.00 | | 324.00 | 324.00 |
CJ TOTAL (II) | 135 777.00 | | 135 777.00 | 135 777.00 |
CO Grand total (0 to V) | 256 422.00 | | 256 422.00 | 256 422.00 |
CU Other investments | 120 645.00 | | 120 645.00 | 120 645.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 000.00 | 110 000.00 | | 110 000.00 |
DD Legal reserve (1) | 11 000.00 | 11 000.00 | | 11 000.00 |
DG Other reserves | 91 800.00 | 43 000.00 | | 91 800.00 |
DH Retained earnings | 83.00 | 46.00 | | 83.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 908.00 | 48 838.00 | | 38 908.00 |
DL TOTAL (I) | 251 792.00 | 212 884.00 | | 251 792.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70.00 | | | 70.00 |
DX Trade payables and related accounts | 4 560.00 | 6 802.00 | | 4 560.00 |
EA Other liabilities | | 221.00 | | |
EC TOTAL (IV) | 4 630.00 | 7 023.00 | | 4 630.00 |
EE Grand total (I to V) | 256 422.00 | 219 907.00 | | 256 422.00 |
EG Accrued income and payables due within one year | 4 630.00 | 7 023.00 | | 4 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 706.00 | |
GF Total Operating Expenses (II) | | | 2 706.00 | |
GG - OPERATING RESULT (I - II) | | | -2 706.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GL Other interest and similar income | | | 1 614.00 | |
GP Total financial income (V) | | | 41 614.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 614.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 908.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 41 614.00 | 51 413.00 | | 41 614.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 706.00 | 2 575.00 | | 2 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 908.00 | 48 837.00 | | 38 908.00 |
| |
| 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 | 119 980.00 | | 665.00 | 119 980.00 |
I3 DECREASES Total Financial Fixed Assets | | | 120 645.00 | |
I4 DECREASES Grand Total | | | 120 645.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 119 980.00 | | 665.00 | 119 980.00 |
| |
| 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 | 4 560.00 | 4 560.00 | | 4 560.00 |
VC Group and associates | 112 873.00 | 112 873.00 | | 112 873.00 |
VI Group and Associates | 70.00 | 70.00 | | 70.00 |
VS Prepaid expenses | 324.00 | 324.00 | | 324.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 113 197.00 | 113 197.00 | | 113 197.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 630.00 | 4 630.00 | | 4 630.00 |
