| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 152 948.00 | | 152 948.00 | 152 948.00 |
BZ Other receivables | 202 624.00 | | 202 624.00 | 202 624.00 |
CF Cash and cash equivalents | 248.00 | | 248.00 | 248.00 |
CJ TOTAL (II) | 202 872.00 | | 202 872.00 | 202 872.00 |
CO Grand total (0 to V) | 355 820.00 | | 355 820.00 | 355 820.00 |
CU Other investments | 152 943.00 | | 152 943.00 | 152 943.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 500.00 | | | 75 500.00 |
DD Legal reserve (1) | 7 550.00 | | | 7 550.00 |
DG Other reserves | 171 397.00 | | | 171 397.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 091.00 | | | 29 091.00 |
DL TOTAL (I) | 283 538.00 | | | 283 538.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 151.00 | | | 53 151.00 |
DX Trade payables and related accounts | 708.00 | | | 708.00 |
DY Tax and social security liabilities | 18 423.00 | | | 18 423.00 |
EC TOTAL (IV) | 72 282.00 | | | 72 282.00 |
EE Grand total (I to V) | 355 820.00 | | | 355 820.00 |
EG Accrued income and payables due within one year | 72 232.00 | | | 72 232.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 092.00 | |
GF Total Operating Expenses (II) | | | 1 092.00 | |
GG - OPERATING RESULT (I - II) | | | -1 092.00 | |
GP Total financial income (V) | | | 24 992.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 992.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 900.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 191.00 | | | -5 191.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 992.00 | | | 24 992.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -4 099.00 | | | -4 099.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 091.00 | | | 29 091.00 |
| |
| 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 | 152 948.00 | | | 152 948.00 |
I3 DECREASES Total Financial Fixed Assets | | | 152 948.00 | |
I4 DECREASES Grand Total | | | 152 948.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 152 948.00 | | | 152 948.00 |
| |
| 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 | 708.00 | 708.00 | | 708.00 |
8E Income Taxes | 18 423.00 | 18 423.00 | | 18 423.00 |
VC Group and associates | 202 624.00 | 202 624.00 | | 202 624.00 |
VI Group and Associates | 53 151.00 | 53 151.00 | | 53 151.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 202 624.00 | 202 624.00 | | 202 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 282.00 | 72 282.00 | | 72 282.00 |
