| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 850 813.00 | | 850 813.00 | 850 813.00 |
CF Cash and cash equivalents | 15 614.00 | | 15 614.00 | 15 614.00 |
CJ TOTAL (II) | 15 614.00 | | 15 614.00 | 15 614.00 |
CO Grand total (0 to V) | 866 427.00 | | 866 427.00 | 866 427.00 |
CU Other investments | 850 813.00 | | 850 813.00 | 850 813.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 313 321.00 | 343 655.00 | | 313 321.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 122.00 | 82 066.00 | | 110 122.00 |
DL TOTAL (I) | 863 444.00 | 865 721.00 | | 863 444.00 |
DV Miscellaneous Loans and Financial Debts (4) | 750.00 | | | 750.00 |
DX Trade payables and related accounts | 1 643.00 | 1 645.00 | | 1 643.00 |
DY Tax and social security liabilities | 590.00 | 346.00 | | 590.00 |
EC TOTAL (IV) | 2 983.00 | 1 991.00 | | 2 983.00 |
EE Grand total (I to V) | 866 427.00 | 867 712.00 | | 866 427.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 814.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 814.00 | |
GG - OPERATING RESULT (I - II) | | | -1 814.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 112 400.00 | |
GL Other interest and similar income | | | 129.00 | |
GP Total financial income (V) | | | 112 529.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 112 527.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 110 712.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 590.00 | 346.00 | | 590.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 529.00 | 84 489.00 | | 112 529.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 406.00 | 2 423.00 | | 2 406.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 122.00 | 82 066.00 | | 110 122.00 |
| |
| 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 | 850 813.00 | | | 850 813.00 |
I3 DECREASES Total Financial Fixed Assets | | | 850 813.00 | |
I4 DECREASES Grand Total | | | 850 813.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 850 813.00 | | | 850 813.00 |
| |
| 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 | 1 643.00 | 1 643.00 | | 1 643.00 |
8E Income Taxes | 590.00 | 590.00 | | 590.00 |
VI Group and Associates | 750.00 | 750.00 | | 750.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 983.00 | 2 983.00 | | 2 983.00 |
