| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 201 960.00 | | 201 960.00 | 201 960.00 |
BZ Other receivables | 4 237.00 | | 4 237.00 | 4 237.00 |
CF Cash and cash equivalents | 17 833.00 | | 17 833.00 | 17 833.00 |
CJ TOTAL (II) | 22 070.00 | | 22 070.00 | 22 070.00 |
CO Grand total (0 to V) | 224 030.00 | | 224 030.00 | 224 030.00 |
CU Other investments | 201 960.00 | | 201 960.00 | 201 960.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 960.00 | 48 960.00 | | 48 960.00 |
DD Legal reserve (1) | 4 896.00 | 4 896.00 | | 4 896.00 |
DG Other reserves | 103 187.00 | 103 363.00 | | 103 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 744.00 | 59 824.00 | | 62 744.00 |
DL TOTAL (I) | 219 787.00 | 217 043.00 | | 219 787.00 |
DY Tax and social security liabilities | 4 243.00 | 3 833.00 | | 4 243.00 |
EC TOTAL (IV) | 4 243.00 | 3 833.00 | | 4 243.00 |
EE Grand total (I to V) | 224 030.00 | 220 876.00 | | 224 030.00 |
EG Accrued income and payables due within one year | 4 243.00 | 3 833.00 | | 4 243.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 610.00 | |
GF Total Operating Expenses (II) | | | 610.00 | |
GG - OPERATING RESULT (I - II) | | | -610.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 63 360.00 | |
GP Total financial income (V) | | | 63 360.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 63 360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 750.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6.00 | 15.00 | | 6.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 360.00 | 60 390.00 | | 63 360.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 616.00 | 566.00 | | 616.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 62 744.00 | 59 824.00 | | 62 744.00 |
| |
| 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 | 201 960.00 | | | 201 960.00 |
I3 DECREASES Total Financial Fixed Assets | | | 201 960.00 | |
I4 DECREASES Grand Total | | | 201 960.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 201 960.00 | | | 201 960.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 4 243.00 | 4 243.00 | | 4 243.00 |
VC Group and associates | 4 237.00 | 4 237.00 | | 4 237.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 237.00 | 4 237.00 | | 4 237.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 243.00 | 4 243.00 | | 4 243.00 |
