| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 938.00 | 1 938.00 | | 1 938.00 |
BJ TOTAL (I) | 72 438.00 | 1 938.00 | 70 500.00 | 72 438.00 |
BZ Other receivables | 22 175.00 | | 22 175.00 | 22 175.00 |
CF Cash and cash equivalents | 26 267.00 | | 26 267.00 | 26 267.00 |
CJ TOTAL (II) | 48 443.00 | | 48 443.00 | 48 443.00 |
CO Grand total (0 to V) | 120 881.00 | 1 938.00 | 118 943.00 | 120 881.00 |
CU Other investments | 70 500.00 | | 70 500.00 | 70 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 69 983.00 | 216 528.00 | | 69 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 647.00 | 33 455.00 | | 31 647.00 |
DL TOTAL (I) | 102 730.00 | 251 083.00 | | 102 730.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1.00 | 1.00 | | 1.00 |
DX Trade payables and related accounts | 942.00 | 920.00 | | 942.00 |
DY Tax and social security liabilities | 15 270.00 | 394.00 | | 15 270.00 |
EC TOTAL (IV) | 16 213.00 | 1 315.00 | | 16 213.00 |
EE Grand total (I to V) | 118 943.00 | 252 396.00 | | 118 943.00 |
EG Accrued income and payables due within one year | 16 213.00 | 1 315.00 | | 16 213.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 209.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 4 334.00 | |
GG - OPERATING RESULT (I - II) | | | -4 334.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42 851.00 | |
GP Total financial income (V) | | | 42 851.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 851.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 517.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 870.00 | 6 718.00 | | 6 870.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 851.00 | 41 333.00 | | 42 851.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 204.00 | 7 878.00 | | 11 204.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 647.00 | 33 455.00 | | 31 647.00 |
| |
| 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 | 72 438.00 | | | 72 438.00 |
I3 DECREASES Total Financial Fixed Assets | | | 70 500.00 | |
I4 DECREASES Grand Total | | | 72 438.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 938.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 938.00 | | | 1 938.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 70 500.00 | | | 70 500.00 |
