| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 316.00 | 486.00 | 3 830.00 | 4 316.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 334 331.00 | 486.00 | 333 845.00 | 334 331.00 |
BZ Other receivables | 16 200.00 | | 16 200.00 | 16 200.00 |
CF Cash and cash equivalents | 124 063.00 | | 124 063.00 | 124 063.00 |
CJ TOTAL (II) | 140 263.00 | | 140 263.00 | 140 263.00 |
CO Grand total (0 to V) | 474 594.00 | 486.00 | 474 108.00 | 474 594.00 |
CU Other investments | 330 000.00 | | 330 000.00 | 330 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 331 000.00 | 331 000.00 | | 331 000.00 |
DD Legal reserve (1) | 4 372.00 | | | 4 372.00 |
DG Other reserves | 83 057.00 | | | 83 057.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 097.00 | 87 429.00 | | 43 097.00 |
DL TOTAL (I) | 461 526.00 | 418 429.00 | | 461 526.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 166.00 | 5 532.00 | | 10 166.00 |
DX Trade payables and related accounts | 2 416.00 | 588.00 | | 2 416.00 |
EC TOTAL (IV) | 12 582.00 | 6 120.00 | | 12 582.00 |
EE Grand total (I to V) | 474 108.00 | 424 549.00 | | 474 108.00 |
EG Accrued income and payables due within one year | 12 582.00 | 6 120.00 | | 12 582.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 618.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 486.00 | |
GF Total Operating Expenses (II) | | | 3 103.00 | |
GG - OPERATING RESULT (I - II) | | | -3 103.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 46 200.00 | |
GP Total financial income (V) | | | 46 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 097.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 46 200.00 | 99 000.00 | | 46 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 103.00 | 11 571.00 | | 3 103.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 097.00 | 87 429.00 | | 43 097.00 |
| |
| 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 | 330 015.00 | | 4 316.00 | 330 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 330 015.00 | |
I4 DECREASES Grand Total | | | 334 331.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 316.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 4 316.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 330 015.00 | | | 330 015.00 |
| |
| 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 | 2 416.00 | 2 416.00 | | 2 416.00 |
VC Group and associates | 16 200.00 | 16 200.00 | | 16 200.00 |
VI Group and Associates | 10 166.00 | 10 166.00 | | 10 166.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 200.00 | 16 200.00 | | 16 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 582.00 | 12 582.00 | | 12 582.00 |
