| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 524 340.00 | | 524 340.00 | 524 340.00 |
BZ Other receivables | 1 052 250.00 | | 1 052 250.00 | 1 052 250.00 |
CF Cash and cash equivalents | 137 290.00 | | 137 290.00 | 137 290.00 |
CJ TOTAL (II) | 1 189 540.00 | | 1 189 540.00 | 1 189 540.00 |
CO Grand total (0 to V) | 1 713 880.00 | | 1 713 880.00 | 1 713 880.00 |
CU Other investments | 524 340.00 | | 524 340.00 | 524 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 260 000.00 | | | 260 000.00 |
DD Legal reserve (1) | 26 000.00 | | | 26 000.00 |
DG Other reserves | 1 418 215.00 | | | 1 418 215.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 768.00 | | | 7 768.00 |
DL TOTAL (I) | 1 711 984.00 | | | 1 711 984.00 |
DX Trade payables and related accounts | 1 896.00 | | | 1 896.00 |
EC TOTAL (IV) | 1 896.00 | | | 1 896.00 |
EE Grand total (I to V) | 1 713 880.00 | | | 1 713 880.00 |
EG Accrued income and payables due within one year | 1 896.00 | | | 1 896.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 340.00 | |
GF Total Operating Expenses (II) | | | 2 340.00 | |
GG - OPERATING RESULT (I - II) | | | -2 340.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 480.00 | |
GP Total financial income (V) | | | 11 480.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 480.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 139.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 371.00 | | | 1 371.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 480.00 | | | 11 480.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 711.00 | | | 3 711.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 766.00 | | | 7 766.00 |
| |
| 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 | 524 340.00 | | | 524 340.00 |
I3 DECREASES Total Financial Fixed Assets | | | 524 340.00 | |
I4 DECREASES Grand Total | | | 524 340.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 524 340.00 | | | 524 340.00 |
| |
| 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 | 1 896.00 | 1 896.00 | | 1 896.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 052 250.00 | 72 401.00 | 979 849.00 | 1 052 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 052 250.00 | 72 401.00 | 979 849.00 | 1 052 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 896.00 | 1 896.00 | | 1 896.00 |
