| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 198 500.00 | | 198 500.00 | 198 500.00 |
BJ TOTAL (I) | 198 500.00 | | 198 500.00 | 198 500.00 |
BZ Other receivables | 246 580.00 | | 246 580.00 | 246 580.00 |
CF Cash and cash equivalents | 68.00 | | 68.00 | 68.00 |
CJ TOTAL (II) | 246 649.00 | | 246 649.00 | 246 649.00 |
CO Grand total (0 to V) | 445 149.00 | | 445 149.00 | 445 149.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 358 000.00 | 358 000.00 | | 358 000.00 |
DD Legal reserve (1) | 14 955.00 | | | 14 955.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 620.00 | 14 955.00 | | 29 620.00 |
DL TOTAL (I) | 402 575.00 | 372 955.00 | | 402 575.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 733.00 | 39 436.00 | | 39 733.00 |
DX Trade payables and related accounts | 2 840.00 | 2 105.00 | | 2 840.00 |
EC TOTAL (IV) | 42 573.00 | 41 541.00 | | 42 573.00 |
EE Grand total (I to V) | 445 149.00 | 414 496.00 | | 445 149.00 |
EG Accrued income and payables due within one year | 42 573.00 | 41 541.00 | | 42 573.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 358.00 | |
GF Total Operating Expenses (II) | | | 1 358.00 | |
GG - OPERATING RESULT (I - II) | | | -1 358.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 050.00 | |
GL Other interest and similar income | | | 2 930.00 | |
GP Total financial income (V) | | | 30 980.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 978.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 620.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 171 500.00 | | |
HD Total exceptional income (VII) | | 171 500.00 | | |
HF Exceptional expenses on capital transactions | | 171 500.00 | | |
HH Total exceptional expenses (VIII) | | 171 500.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 980.00 | 194 056.00 | | 30 980.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 360.00 | 179 101.00 | | 1 360.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 620.00 | 14 955.00 | | 29 620.00 |
| |
| 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 | 198 500.00 | | | 198 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 198 500.00 | |
I4 DECREASES Grand Total | | | 198 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 198 500.00 | | | 198 500.00 |
| |
| 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 | 2 840.00 | 2 840.00 | | 2 840.00 |
VC Group and associates | 246 580.00 | 246 580.00 | | 246 580.00 |
VI Group and Associates | 39 733.00 | 39 733.00 | | 39 733.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 246 580.00 | 246 580.00 | | 246 580.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 573.00 | 42 573.00 | | 42 573.00 |
