| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 590 440.00 | | 590 440.00 | 590 440.00 |
BZ Other receivables | 65 424.00 | | 65 424.00 | 65 424.00 |
CF Cash and cash equivalents | 1 103.00 | | 1 103.00 | 1 103.00 |
CJ TOTAL (II) | 66 528.00 | | 66 528.00 | 66 528.00 |
CO Grand total (0 to V) | 656 968.00 | | 656 968.00 | 656 968.00 |
CU Other investments | 590 440.00 | | 590 440.00 | 590 440.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 588 000.00 | 588 000.00 | | 588 000.00 |
DD Legal reserve (1) | 31 182.00 | 31 182.00 | | 31 182.00 |
DH Retained earnings | -2 198.00 | | | -2 198.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 092.00 | -2 198.00 | | 37 092.00 |
DL TOTAL (I) | 654 077.00 | 616 984.00 | | 654 077.00 |
DU Loans and Debts from Credit Institutions (3) | 1.00 | | | 1.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 985.00 | | | 1 985.00 |
DX Trade payables and related accounts | 904.00 | 811.00 | | 904.00 |
DY Tax and social security liabilities | | 115.00 | | |
EC TOTAL (IV) | 2 891.00 | 926.00 | | 2 891.00 |
EE Grand total (I to V) | 656 968.00 | 617 910.00 | | 656 968.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 105.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 105.00 | |
GG - OPERATING RESULT (I - II) | | | -2 105.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 200.00 | |
GP Total financial income (V) | | | 39 200.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 197.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 092.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 200.00 | | | 39 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 107.00 | 2 198.00 | | 2 107.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 092.00 | -2 198.00 | | 37 092.00 |
| |
| 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 | 589 960.00 | | 480.00 | 589 960.00 |
I3 DECREASES Total Financial Fixed Assets | | | 590 440.00 | |
I4 DECREASES Grand Total | | | 590 440.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 589 960.00 | | 480.00 | 589 960.00 |
| |
| 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 | 905.00 | 905.00 | | 905.00 |
VC Group and associates | 65 425.00 | 65 425.00 | | 65 425.00 |
VG Loans with a maturity of up to one year at origin | 1.00 | 1.00 | | 1.00 |
VI Group and Associates | 1 985.00 | 1 985.00 | | 1 985.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 425.00 | 65 425.00 | | 65 425.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 891.00 | 2 891.00 | | 2 891.00 |
