| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 299 900.00 | | 299 900.00 | 299 900.00 |
BZ Other receivables | 42 942.00 | | 42 942.00 | 42 942.00 |
CF Cash and cash equivalents | 149 296.00 | | 149 296.00 | 149 296.00 |
CJ TOTAL (II) | 192 238.00 | | 192 238.00 | 192 238.00 |
CO Grand total (0 to V) | 492 138.00 | | 492 138.00 | 492 138.00 |
CU Other investments | 299 900.00 | | 299 900.00 | 299 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 320 000.00 | 320 000.00 | | 320 000.00 |
DD Legal reserve (1) | 8 088.00 | 5 830.00 | | 8 088.00 |
DG Other reserves | 131 989.00 | 89 088.00 | | 131 989.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 514.00 | 45 159.00 | | 24 514.00 |
DL TOTAL (I) | 484 591.00 | 460 077.00 | | 484 591.00 |
DV Miscellaneous Loans and Financial Debts (4) | 347.00 | 347.00 | | 347.00 |
DX Trade payables and related accounts | 7 200.00 | 3 360.00 | | 7 200.00 |
DY Tax and social security liabilities | | 48.00 | | |
EC TOTAL (IV) | 7 547.00 | 3 755.00 | | 7 547.00 |
EE Grand total (I to V) | 492 138.00 | 463 832.00 | | 492 138.00 |
EG Accrued income and payables due within one year | 7 547.00 | 3 755.00 | | 7 547.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 10 603.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 10 604.00 | |
GG - OPERATING RESULT (I - II) | | | -10 604.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 356.00 | |
GP Total financial income (V) | | | 39 356.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 752.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 238.00 | -11 632.00 | | 4 238.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 357.00 | 38 987.00 | | 39 357.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 842.00 | -6 172.00 | | 14 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 514.00 | 45 159.00 | | 24 514.00 |
| |
| 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 | 299 900.00 | | | 299 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 299 900.00 | |
I4 DECREASES Grand Total | | | 299 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 299 900.00 | | | 299 900.00 |
| |
| 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 | 7 200.00 | 7 200.00 | | 7 200.00 |
VB VAT | 2 640.00 | 2 640.00 | | 2 640.00 |
VC Group and associates | 39 456.00 | 39 456.00 | | 39 456.00 |
VI Group and Associates | 347.00 | 347.00 | | 347.00 |
VM Income taxes | 846.00 | 846.00 | | 846.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 942.00 | 42 942.00 | | 42 942.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 547.00 | 7 547.00 | | 7 547.00 |
