| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 14 000.00 | | 14 000.00 | 14 000.00 |
BZ Other receivables | 312 423.00 | | 192 582.00 | 312 423.00 |
CF Cash and cash equivalents | 796 060.00 | | 915 900.00 | 796 060.00 |
CJ TOTAL (II) | 1 108 483.00 | | 1 108 483.00 | 1 108 483.00 |
CO Grand total (0 to V) | 1 122 483.00 | | 1 122 483.00 | 1 122 483.00 |
CU Other investments | 14 000.00 | | 14 000.00 | 14 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -468.00 | | | -468.00 |
DL TOTAL (I) | 4 532.00 | | | 4 532.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 116 512.00 | | | 1 116 512.00 |
DY Tax and social security liabilities | 1 438.00 | | | 1 438.00 |
DZ Fixed asset liabilities and related accounts | | 6.00 | | |
EC TOTAL (IV) | 1 117 950.00 | | | 1 117 950.00 |
EE Grand total (I to V) | 1 122 483.00 | | | 1 122 483.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 259.00 | |
FZ Social Security Contributions | | | -2 638.00 | |
GF Total Operating Expenses (II) | | | -2 379.00 | |
GG - OPERATING RESULT (I - II) | | | 2 379.00 | |
GL Other interest and similar income | | | 104.00 | |
GP Total financial income (V) | | | 104.00 | |
GR Interest and similar expenses | | | 1 512.00 | |
GU Total financial expenses (VI) | | | 1 512.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 409.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 970.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 438.00 | | | 1 438.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104.00 | | | 104.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 571.00 | | | 571.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -468.00 | | | -468.00 |
| |
| 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 | | | 14 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 14 000.00 | |
I4 DECREASES Grand Total | | | 14 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 14 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 1 438.00 | 1 438.00 | | 1 438.00 |
VC Group and associates | 189 944.00 | 189 944.00 | | 189 944.00 |
VI Group and Associates | 1 116 512.00 | 1 116 512.00 | | 1 116 512.00 |
VM Income taxes | 2 638.00 | 2 638.00 | | 2 638.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 192 582.00 | 192 582.00 | | 192 582.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 117 950.00 | 1 117 950.00 | | 1 117 950.00 |
