| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 17 912.00 | | 17 912.00 | 17 912.00 |
BJ TOTAL (I) | 18 446.00 | | 18 446.00 | 18 446.00 |
CF Cash and cash equivalents | 8 389.00 | | 8 389.00 | 8 389.00 |
CJ TOTAL (II) | 8 389.00 | | 8 389.00 | 8 389.00 |
CO Grand total (0 to V) | 26 835.00 | | 26 835.00 | 26 835.00 |
CU Other investments | 534.00 | | 534.00 | 534.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 5 190.00 | 17 753.00 | | 5 190.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 245.00 | 9 398.00 | | 10 245.00 |
DL TOTAL (I) | 23 820.00 | 35 535.00 | | 23 820.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46.00 | 4 649.00 | | 46.00 |
DX Trade payables and related accounts | 1 380.00 | 1 320.00 | | 1 380.00 |
DY Tax and social security liabilities | 1 589.00 | 177.00 | | 1 589.00 |
EC TOTAL (IV) | 3 015.00 | 6 146.00 | | 3 015.00 |
EE Grand total (I to V) | 26 835.00 | 41 681.00 | | 26 835.00 |
EG Accrued income and payables due within one year | 3 015.00 | | | 3 015.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 350.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 350.00 | |
GG - OPERATING RESULT (I - II) | | | -2 350.00 | |
GH Attributed profit or transferred loss (III) | | | 13 895.00 | |
GP Total financial income (V) | | | 289.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 289.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 834.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 589.00 | 1 816.00 | | 1 589.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 184.00 | 11 741.00 | | 14 184.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 939.00 | 2 344.00 | | 3 939.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 245.00 | 9 398.00 | | 10 245.00 |
| |
| 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 | 20 012.00 | | 14 184.00 | 20 012.00 |
I3 DECREASES Total Financial Fixed Assets | | 15 750.00 | 18 446.00 | |
I4 DECREASES Grand Total | | 15 750.00 | 18 446.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 012.00 | | 14 184.00 | 20 012.00 |
| |
| 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 | 1 380.00 | 1 380.00 | | 1 380.00 |
8D Social Security and Other Social Organizations | 1 589.00 | 1 589.00 | | 1 589.00 |
UL Receivables related to investments | 17 912.00 | | 17 912.00 | 17 912.00 |
VI Group and Associates | 46.00 | 46.00 | | 46.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 912.00 | | 17 912.00 | 17 912.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 015.00 | 3 015.00 | | 3 015.00 |
