| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 434 000.00 | | 3 434 000.00 | 3 434 000.00 |
BZ Other receivables | 306.00 | | 306.00 | 306.00 |
CF Cash and cash equivalents | 154 174.00 | | 154 174.00 | 154 174.00 |
CJ TOTAL (II) | 154 480.00 | | 154 480.00 | 154 480.00 |
CO Grand total (0 to V) | 3 588 480.00 | | 3 588 480.00 | 3 588 480.00 |
CU Other investments | 3 434 000.00 | | 3 434 000.00 | 3 434 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 435 000.00 | 3 435 000.00 | | 3 435 000.00 |
DD Legal reserve (1) | 5 327.00 | 3 331.00 | | 5 327.00 |
DG Other reserves | 101 183.00 | 63 277.00 | | 101 183.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 804.00 | 39 902.00 | | 45 804.00 |
DL TOTAL (I) | 3 587 314.00 | 3 541 510.00 | | 3 587 314.00 |
DY Tax and social security liabilities | 73.00 | 125.00 | | 73.00 |
EA Other liabilities | 1 092.00 | 1 046.00 | | 1 092.00 |
EC TOTAL (IV) | 1 165.00 | 1 171.00 | | 1 165.00 |
EE Grand total (I to V) | 3 588 480.00 | 3 542 681.00 | | 3 588 480.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 180.00 | |
FX Taxes, duties, and similar payments | | | 43.00 | |
GF Total Operating Expenses (II) | | | 224.00 | |
GG - OPERATING RESULT (I - II) | | | -224.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 46 172.00 | |
GP Total financial income (V) | | | 46 172.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 171.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 948.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 199.00 | | | 199.00 |
HD Total exceptional income (VII) | 199.00 | | | 199.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 199.00 | | | 199.00 |
HK Income tax | 342.00 | 269.00 | | 342.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 371.00 | 40 400.00 | | 46 371.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 566.00 | 498.00 | | 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 804.00 | 39 902.00 | | 45 804.00 |
| |
| 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 | 3 434 000.00 | | | 3 434 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 434 000.00 | |
I4 DECREASES Grand Total | | | 3 434 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 434 000.00 | | | 3 434 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 73.00 | 73.00 | | 73.00 |
VB VAT | 306.00 | 306.00 | | 306.00 |
VI Group and Associates | 1 092.00 | 1 092.00 | | 1 092.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 306.00 | 305.00 | | 306.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 165.00 | 1 165.00 | | 1 165.00 |
