| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 4 010.00 | | 4 010.00 | 4 010.00 |
BJ TOTAL (I) | 404 010.00 | | 404 010.00 | 404 010.00 |
BZ Other receivables | 31 942.00 | | 31 942.00 | 31 942.00 |
CF Cash and cash equivalents | 23 831.00 | | 23 831.00 | 23 831.00 |
CJ TOTAL (II) | 55 773.00 | | 55 773.00 | 55 773.00 |
CO Grand total (0 to V) | 459 783.00 | | 459 783.00 | 459 783.00 |
CU Other investments | 400 000.00 | | 400 000.00 | 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 299 200.00 | | | 299 200.00 |
DD Legal reserve (1) | 29 920.00 | | | 29 920.00 |
DG Other reserves | 75 264.00 | | | 75 264.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 064.00 | | | 28 064.00 |
DL TOTAL (I) | 432 448.00 | | | 432 448.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 029.00 | | | 26 029.00 |
DX Trade payables and related accounts | 1 306.00 | | | 1 306.00 |
EC TOTAL (IV) | 27 335.00 | | | 27 335.00 |
EE Grand total (I to V) | 459 783.00 | | | 459 783.00 |
EG Accrued income and payables due within one year | 27 335.00 | | | 27 335.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 391.00 | |
GF Total Operating Expenses (II) | | | 2 391.00 | |
GG - OPERATING RESULT (I - II) | | | -2 391.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GL Other interest and similar income | | | 50.00 | |
GP Total financial income (V) | | | 30 050.00 | |
GR Interest and similar expenses | | | 233.00 | |
GU Total financial expenses (VI) | | | 233.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 817.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 426.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -638.00 | | | -638.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 050.00 | | | 30 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 986.00 | | | 1 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 064.00 | | | 28 064.00 |
| |
| 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 | 404 010.00 | | | 404 010.00 |
I3 DECREASES Total Financial Fixed Assets | | 404 010.00 | | |
I4 DECREASES Grand Total | | 404 010.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 404 010.00 | | | 404 010.00 |
| |
| 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 | 1 306.00 | 1 306.00 | | 1 306.00 |
UT Other financial assets | 4 010.00 | | 4 010.00 | 4 010.00 |
VC Group and associates | 30 019.00 | 30 019.00 | | 30 019.00 |
VI Group and Associates | 26 029.00 | 26 029.00 | | 26 029.00 |
VM Income taxes | 1 922.00 | 1 922.00 | | 1 922.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 951.00 | 31 941.00 | 4 010.00 | 35 951.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 335.00 | 27 335.00 | | 27 335.00 |
