| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 443 217.00 | | 443 217.00 | 443 217.00 |
BZ Other receivables | 9 428.00 | | 9 428.00 | 9 428.00 |
CF Cash and cash equivalents | 26 352.00 | | 26 352.00 | 26 352.00 |
CJ TOTAL (II) | 35 780.00 | | 35 780.00 | 35 780.00 |
CO Grand total (0 to V) | 478 997.00 | | 478 997.00 | 478 997.00 |
CU Other investments | 443 217.00 | | 443 217.00 | 443 217.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 213 600.00 | 213 600.00 | | 213 600.00 |
DD Legal reserve (1) | 21 360.00 | 21 360.00 | | 21 360.00 |
DG Other reserves | 195 785.00 | 195 430.00 | | 195 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 250.00 | 22 783.00 | | 29 250.00 |
DK Regulated provisions | 16 217.00 | 16 217.00 | | 16 217.00 |
DL TOTAL (I) | 476 212.00 | 469 390.00 | | 476 212.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 188.00 | 7 306.00 | | 1 188.00 |
DX Trade payables and related accounts | 1 112.00 | 559.00 | | 1 112.00 |
DY Tax and social security liabilities | 486.00 | 3 144.00 | | 486.00 |
EC TOTAL (IV) | 2 786.00 | 11 008.00 | | 2 786.00 |
EE Grand total (I to V) | 478 997.00 | 480 398.00 | | 478 997.00 |
EG Accrued income and payables due within one year | 2 786.00 | 11 008.00 | | 2 786.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 510.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 510.00 | |
GG - OPERATING RESULT (I - II) | | | -1 510.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 490.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -760.00 | -4 247.00 | | -760.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | 20 001.00 | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 750.00 | -2 782.00 | | 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 250.00 | 22 783.00 | | 29 250.00 |
| |
| 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 | 443 217.00 | | | 443 217.00 |
I3 DECREASES Total Financial Fixed Assets | | | 443 217.00 | |
I4 DECREASES Grand Total | | | 443 217.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 443 217.00 | | | 443 217.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 16 217.00 | | | 16 217.00 |
7C Grand total | 16 217.00 | | | 16 217.00 |
| |
| 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 | 1 112.00 | 1 112.00 | | 1 112.00 |
8D Social Security and Other Social Organizations | 486.00 | 486.00 | | 486.00 |
UX Other trade receivables | 9 428.00 | 9 428.00 | | 9 428.00 |
VI Group and Associates | 1 188.00 | 1 188.00 | | 1 188.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 428.00 | 9 428.00 | | 9 428.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 786.00 | 2 786.00 | | 2 786.00 |
