| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 400 598.00 | | 400 598.00 | 400 598.00 |
BZ Other receivables | 162 431.00 | | 162 431.00 | 162 431.00 |
CF Cash and cash equivalents | 11.00 | | 11.00 | 11.00 |
CJ TOTAL (II) | 162 442.00 | | 162 442.00 | 162 442.00 |
CO Grand total (0 to V) | 563 040.00 | | 563 040.00 | 563 040.00 |
CU Other investments | 400 598.00 | | 400 598.00 | 400 598.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 447 427.00 | | | 447 427.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 431.00 | | | 76 431.00 |
DL TOTAL (I) | 545 858.00 | | | 545 858.00 |
DY Tax and social security liabilities | 9 066.00 | | | 9 066.00 |
EA Other liabilities | 8 116.00 | | | 8 116.00 |
EC TOTAL (IV) | 17 182.00 | | | 17 182.00 |
EE Grand total (I to V) | 563 040.00 | | | 563 040.00 |
EG Accrued income and payables due within one year | 17 182.00 | | | 17 182.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 842.00 | |
GF Total Operating Expenses (II) | | | 2 842.00 | |
GG - OPERATING RESULT (I - II) | | | -2 842.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GN Positive exchange differences | | | 1 088.00 | |
GP Total financial income (V) | | | 81 088.00 | |
GR Interest and similar expenses | | | 15.00 | |
GU Total financial expenses (VI) | | | 15.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 81 073.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 231.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 800.00 | | | 1 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 088.00 | | | 81 088.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 657.00 | | | 4 657.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 431.00 | | | 76 431.00 |
| |
| 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 | 400 598.00 | | | 400 598.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400 598.00 | |
I4 DECREASES Grand Total | | | 400 598.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 400 598.00 | | | 400 598.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 9 066.00 | 9 066.00 | | 9 066.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 116.00 | 8 116.00 | | 8 116.00 |
VC Group and associates | 162 196.00 | 162 196.00 | | 162 196.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 235.00 | 235.00 | | 235.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 162 431.00 | 162 431.00 | | 162 431.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 182.00 | 17 182.00 | | 17 182.00 |
