| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 183 700.00 | | 183 700.00 | 183 700.00 |
BZ Other receivables | 645 001.00 | | 645 001.00 | 645 001.00 |
CF Cash and cash equivalents | 40 331.00 | | 40 331.00 | 40 331.00 |
CJ TOTAL (II) | 685 332.00 | | 685 332.00 | 685 332.00 |
CO Grand total (0 to V) | 869 032.00 | | 869 032.00 | 869 032.00 |
CU Other investments | 183 700.00 | | 183 700.00 | 183 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 42 422.00 | 1 729.00 | | 42 422.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 600 812.00 | 290 693.00 | | 600 812.00 |
DL TOTAL (I) | 863 234.00 | 512 422.00 | | 863 234.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 9 800.00 | | |
DX Trade payables and related accounts | 3 531.00 | 3 720.00 | | 3 531.00 |
DY Tax and social security liabilities | 2 267.00 | 732.00 | | 2 267.00 |
EC TOTAL (IV) | 5 798.00 | 14 252.00 | | 5 798.00 |
EE Grand total (I to V) | 869 032.00 | 526 674.00 | | 869 032.00 |
EG Accrued income and payables due within one year | 5 798.00 | 14 252.00 | | 5 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 340.00 | |
FX Taxes, duties, and similar payments | | | -75.00 | |
GF Total Operating Expenses (II) | | | 11 265.00 | |
GG - OPERATING RESULT (I - II) | | | -11 265.00 | |
GL Other interest and similar income | | | 615 000.00 | |
GP Total financial income (V) | | | 615 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 615 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 603 735.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 400.00 | | |
HD Total exceptional income (VII) | | 400.00 | | |
HF Exceptional expenses on capital transactions | | 400.00 | | |
HH Total exceptional expenses (VIII) | | 400.00 | | |
HK Income tax | 2 923.00 | 657.00 | | 2 923.00 |
HL TOTAL REVENUE (I + III + V + VII) | 615 000.00 | 297 400.00 | | 615 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 188.00 | 6 707.00 | | 14 188.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 600 812.00 | 290 693.00 | | 600 812.00 |
| |
| 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 | 165 700.00 | | 18 000.00 | 165 700.00 |
I3 DECREASES Total Financial Fixed Assets | | | 183 700.00 | |
I4 DECREASES Grand Total | | | 183 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 165 700.00 | | 18 000.00 | 165 700.00 |
| |
| 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 | 3 531.00 | 3 531.00 | | 3 531.00 |
8E Income Taxes | 2 267.00 | 2 267.00 | | 2 267.00 |
VC Group and associates | 645 001.00 | 645 001.00 | | 645 001.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 645 001.00 | 645 001.00 | | 645 001.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 798.00 | 5 798.00 | | 5 798.00 |
