| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 995.00 | | 995.00 | 995.00 |
BJ TOTAL (I) | 65 861.00 | | 65 861.00 | 65 861.00 |
BX Customers and related accounts | 140.00 | | 140.00 | 140.00 |
BZ Other receivables | 1 172 750.00 | | 1 172 750.00 | 1 172 750.00 |
CF Cash and cash equivalents | 4 400.00 | | 4 400.00 | 4 400.00 |
CJ TOTAL (II) | 1 177 291.00 | | 1 177 291.00 | 1 177 291.00 |
CO Grand total (0 to V) | 1 243 152.00 | | 1 243 152.00 | 1 243 152.00 |
CU Other investments | 64 866.00 | | 64 866.00 | 64 866.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 973 800.00 | 973 800.00 | | 973 800.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 97 380.00 | 97 380.00 | | 97 380.00 |
DF Regulated reserves (1) | | 9.00 | | |
DH Retained earnings | 142 755.00 | 26 852.00 | | 142 755.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 608.00 | 115 903.00 | | 25 608.00 |
DL TOTAL (I) | 1 239 552.00 | 1 213 944.00 | | 1 239 552.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 3 600.00 | 3 600.00 | | 3 600.00 |
EA Other liabilities | | 34 144.00 | | |
EC TOTAL (IV) | 3 600.00 | 37 744.00 | | 3 600.00 |
EE Grand total (I to V) | 1 243 152.00 | 1 251 688.00 | | 1 243 152.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 413.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 5 413.00 | |
GG - OPERATING RESULT (I - II) | | | -5 413.00 | |
GH Attributed profit or transferred loss (III) | | | 35 015.00 | |
GL Other interest and similar income | | | 525.00 | |
GP Total financial income (V) | | | 525.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 525.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 6.00 | | |
HH Total exceptional expenses (VIII) | | 6.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -6.00 | | |
HK Income tax | 4 519.00 | 44 596.00 | | 4 519.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 540.00 | 164 726.00 | | 35 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 932.00 | 48 823.00 | | 9 932.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 608.00 | 115 903.00 | | 25 608.00 |
| |
| 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 | 65 861.00 | | | 65 861.00 |
I3 DECREASES Total Financial Fixed Assets | | | 65 861.00 | |
I4 DECREASES Grand Total | | | 65 861.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 65 861.00 | | | 65 861.00 |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
UX Other trade receivables | 140.00 | 140.00 | | 140.00 |
VC Group and associates | 1 172 750.00 | 1 172 750.00 | | 1 172 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 172 890.00 | 1 172 890.00 | | 1 172 890.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 600.00 | 3 600.00 | | 3 600.00 |
