| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 135 015.00 | | 135 015.00 | 135 015.00 |
BZ Other receivables | 95 583.00 | | 95 583.00 | 95 583.00 |
CF Cash and cash equivalents | 492.00 | | 492.00 | 492.00 |
CJ TOTAL (II) | 96 075.00 | | 96 075.00 | 96 075.00 |
CO Grand total (0 to V) | 231 090.00 | | 231 090.00 | 231 090.00 |
CU Other investments | 135 015.00 | | 135 015.00 | 135 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 114 377.00 | 91 063.00 | | 114 377.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 394.00 | 23 314.00 | | 3 394.00 |
DL TOTAL (I) | 128 771.00 | 125 377.00 | | 128 771.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 574.00 | 9 850.00 | | 101 574.00 |
DX Trade payables and related accounts | 745.00 | 734.00 | | 745.00 |
DY Tax and social security liabilities | | 70 138.00 | | |
EC TOTAL (IV) | 102 319.00 | 80 722.00 | | 102 319.00 |
EE Grand total (I to V) | 231 090.00 | 206 099.00 | | 231 090.00 |
EG Accrued income and payables due within one year | 102 319.00 | 80 722.00 | | 102 319.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 086.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 2 211.00 | |
GG - OPERATING RESULT (I - II) | | | -2 211.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 000.00 | |
GP Total financial income (V) | | | 5 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 789.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -605.00 | -10 519.00 | | -605.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 000.00 | 15 000.00 | | 5 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 606.00 | -8 314.00 | | 1 606.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 394.00 | 23 314.00 | | 3 394.00 |
| |
| 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 | 135 015.00 | | | 135 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 135 015.00 | |
I4 DECREASES Grand Total | | | 135 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 135 015.00 | | | 135 015.00 |
| |
| 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 | 745.00 | 745.00 | | 745.00 |
VB VAT | 124.00 | 124.00 | | 124.00 |
VI Group and Associates | 101 574.00 | 101 574.00 | | 101 574.00 |
VM Income taxes | 95 459.00 | 95 459.00 | | 95 459.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 583.00 | 95 583.00 | | 95 583.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 319.00 | 102 319.00 | | 102 319.00 |
