| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 414 314.00 | | 414 314.00 | 414 314.00 |
BJ TOTAL (I) | 2 214 314.00 | | 2 214 314.00 | 2 214 314.00 |
BZ Other receivables | 2 133.00 | | 2 133.00 | 2 133.00 |
CF Cash and cash equivalents | 16 754.00 | | 16 754.00 | 16 754.00 |
CJ TOTAL (II) | 18 888.00 | | 18 888.00 | 18 888.00 |
CO Grand total (0 to V) | 2 233 201.00 | | 2 233 201.00 | 2 233 201.00 |
CU Other investments | 1 800 000.00 | | 1 800 000.00 | 1 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 456 432.00 | 1 456 432.00 | | 1 456 432.00 |
DG Other reserves | 34.00 | 34.00 | | 34.00 |
DH Retained earnings | 476 457.00 | 514 056.00 | | 476 457.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 294 359.00 | 262 402.00 | | 294 359.00 |
DL TOTAL (I) | 2 227 282.00 | 2 232 923.00 | | 2 227 282.00 |
DX Trade payables and related accounts | 4 267.00 | 4 260.00 | | 4 267.00 |
DY Tax and social security liabilities | 1 652.00 | 1 041.00 | | 1 652.00 |
EC TOTAL (IV) | 5 919.00 | 5 301.00 | | 5 919.00 |
EE Grand total (I to V) | 2 233 201.00 | 2 238 224.00 | | 2 233 201.00 |
EG Accrued income and payables due within one year | 5 919.00 | 5 301.00 | | 5 919.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 989.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 989.00 | |
GG - OPERATING RESULT (I - II) | | | -3 989.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 000.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 300 000.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 300 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 296 011.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 652.00 | 1 041.00 | | 1 652.00 |
HL TOTAL REVENUE (I + III + V + VII) | 300 000.00 | 270 146.00 | | 300 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 641.00 | 7 744.00 | | 5 641.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 294 359.00 | 262 402.00 | | 294 359.00 |
| |
| 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 | 2 214 314.00 | | | 2 214 314.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 800 000.00 | |
I4 DECREASES Grand Total | | | 2 214 314.00 | |
IO DECREASES Total including other intangible assets | | | 414 314.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 414 314.00 | | | 414 314.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 800 000.00 | | | 1 800 000.00 |
| |
| 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 | 4 267.00 | 4 267.00 | | 4 267.00 |
8E Income Taxes | 1 652.00 | 1 652.00 | | 1 652.00 |
VB VAT | 2 133.00 | 2 133.00 | | 2 133.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 133.00 | 2 133.00 | | 2 133.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 919.00 | 5 919.00 | | 5 919.00 |
