| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 243 802.00 | | 243 802.00 | 243 802.00 |
BZ Other receivables | 250 238.00 | | 250 238.00 | 250 238.00 |
CF Cash and cash equivalents | 15 428.00 | | 15 428.00 | 15 428.00 |
CJ TOTAL (II) | 265 666.00 | | 265 666.00 | 265 666.00 |
CO Grand total (0 to V) | 509 468.00 | | 509 468.00 | 509 468.00 |
CU Other investments | 243 802.00 | | 243 802.00 | 243 802.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 121 950.00 | 121 950.00 | | 121 950.00 |
DD Legal reserve (1) | 12 195.00 | 12 195.00 | | 12 195.00 |
DG Other reserves | 126 955.00 | 138 923.00 | | 126 955.00 |
DH Retained earnings | -1 265.00 | -1 265.00 | | -1 265.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 246 958.00 | -1 968.00 | | 246 958.00 |
DL TOTAL (I) | 506 793.00 | 269 835.00 | | 506 793.00 |
DX Trade payables and related accounts | 1 560.00 | 1 720.00 | | 1 560.00 |
DY Tax and social security liabilities | 1 115.00 | | | 1 115.00 |
EC TOTAL (IV) | 2 675.00 | 1 720.00 | | 2 675.00 |
EE Grand total (I to V) | 509 468.00 | 271 555.00 | | 509 468.00 |
EG Accrued income and payables due within one year | 2 675.00 | 1 720.00 | | 2 675.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 009.00 | |
GF Total Operating Expenses (II) | | | 2 009.00 | |
GG - OPERATING RESULT (I - II) | | | -2 009.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 249 900.00 | |
GL Other interest and similar income | | | 23.00 | |
GP Total financial income (V) | | | 249 923.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 249 923.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 247 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 160.00 | | | 160.00 |
HD Total exceptional income (VII) | 160.00 | | | 160.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 160.00 | | | 160.00 |
HK Income tax | 1 115.00 | | | 1 115.00 |
HL TOTAL REVENUE (I + III + V + VII) | 250 083.00 | 160.00 | | 250 083.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 124.00 | 2 127.00 | | 3 124.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 246 958.00 | -1 968.00 | | 246 958.00 |
| |
| 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 | 243 802.00 | | | 243 802.00 |
I3 DECREASES Total Financial Fixed Assets | | | 243 802.00 | |
I4 DECREASES Grand Total | | | 243 802.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 243 802.00 | | | 243 802.00 |
| |
| 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 | 1 560.00 | 1 560.00 | | 1 560.00 |
8E Income Taxes | 1 115.00 | 1 115.00 | | 1 115.00 |
VC Group and associates | 250 238.00 | 250 238.00 | | 250 238.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 250 238.00 | 250 238.00 | | 250 238.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 675.00 | 2 675.00 | | 2 675.00 |
