| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 245 000.00 | | 245 000.00 | 245 000.00 |
BZ Other receivables | 98 949.00 | | 98 949.00 | 98 949.00 |
CF Cash and cash equivalents | 44 319.00 | | 44 319.00 | 44 319.00 |
CJ TOTAL (II) | 143 268.00 | | 143 268.00 | 143 268.00 |
CO Grand total (0 to V) | 388 268.00 | | 388 268.00 | 388 268.00 |
CU Other investments | 245 000.00 | | 245 000.00 | 245 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 245 000.00 | 245 000.00 | | 245 000.00 |
DD Legal reserve (1) | 7 438.00 | 5 592.00 | | 7 438.00 |
DG Other reserves | 67 826.00 | 32 742.00 | | 67 826.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 395.00 | 36 930.00 | | 45 395.00 |
DL TOTAL (I) | 365 658.00 | 320 264.00 | | 365 658.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 403.00 | 25 590.00 | | 21 403.00 |
DX Trade payables and related accounts | 960.00 | 940.00 | | 960.00 |
DY Tax and social security liabilities | 247.00 | 18.00 | | 247.00 |
EC TOTAL (IV) | 22 610.00 | 26 548.00 | | 22 610.00 |
EE Grand total (I to V) | 388 268.00 | 346 812.00 | | 388 268.00 |
EG Accrued income and payables due within one year | 22 610.00 | 26 548.00 | | 22 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 219.00 | |
GF Total Operating Expenses (II) | | | 1 219.00 | |
GG - OPERATING RESULT (I - II) | | | -1 219.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 005.00 | |
GL Other interest and similar income | | | 46 240.00 | |
GP Total financial income (V) | | | 47 245.00 | |
GR Interest and similar expenses | | | 372.00 | |
GU Total financial expenses (VI) | | | 372.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 873.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 654.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 259.00 | 18.00 | | 259.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 245.00 | 38 830.00 | | 47 245.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 850.00 | 1 899.00 | | 1 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 395.00 | 36 930.00 | | 45 395.00 |
| |
| 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 | 245 000.00 | | | 245 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 245 000.00 | |
I4 DECREASES Grand Total | | | 245 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 245 000.00 | | | 245 000.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
8E Income Taxes | 247.00 | 247.00 | | 247.00 |
VB VAT | 749.00 | 749.00 | | 749.00 |
VC Group and associates | 98 200.00 | 98 200.00 | | 98 200.00 |
VI Group and Associates | 21 403.00 | 21 403.00 | | 21 403.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98 949.00 | 98 949.00 | | 98 949.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 610.00 | 22 610.00 | | 22 610.00 |
