| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 665 000.00 | | 665 000.00 | 665 000.00 |
BZ Other receivables | 19 030.00 | | 19 030.00 | 19 030.00 |
CF Cash and cash equivalents | 1 082.00 | | 1 082.00 | 1 082.00 |
CJ TOTAL (II) | 20 112.00 | | 20 112.00 | 20 112.00 |
CO Grand total (0 to V) | 685 112.00 | | 685 112.00 | 685 112.00 |
CU Other investments | 665 000.00 | | 665 000.00 | 665 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DG Other reserves | 437 853.00 | | | 437 853.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 067.00 | | | 63 067.00 |
DL TOTAL (I) | 555 920.00 | | | 555 920.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 950.00 | | | 111 950.00 |
DX Trade payables and related accounts | 636.00 | | | 636.00 |
DY Tax and social security liabilities | 16 606.00 | | | 16 606.00 |
EC TOTAL (IV) | 129 192.00 | | | 129 192.00 |
EE Grand total (I to V) | 685 112.00 | | | 685 112.00 |
EG Accrued income and payables due within one year | 129 192.00 | | | 129 192.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 464.00 | |
GF Total Operating Expenses (II) | | | 6 464.00 | |
GG - OPERATING RESULT (I - II) | | | -6 464.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GR Interest and similar expenses | | | 2 894.00 | |
GU Total financial expenses (VI) | | | 2 894.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 106.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 643.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 424.00 | | | -2 424.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 000.00 | | | 70 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 933.00 | | | 6 933.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 067.00 | | | 63 067.00 |
| |
| 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 | 665 000.00 | | | 665 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 665 000.00 | |
I4 DECREASES Grand Total | | | 665 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 665 000.00 | | | 665 000.00 |
| |
| 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 | 636.00 | 636.00 | | 636.00 |
8E Income Taxes | 16 606.00 | 16 606.00 | | 16 606.00 |
VC Group and associates | 19 030.00 | 19 030.00 | | 19 030.00 |
VI Group and Associates | 111 950.00 | 111 950.00 | | 111 950.00 |
VK Loans repaid during the year | 179 952.00 | | | 179 952.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 030.00 | 19 030.00 | | 19 030.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 129 192.00 | 129 192.00 | | 129 192.00 |
