| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 800 015.00 | | 800 015.00 | 800 015.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 13 200.00 | | 13 200.00 | 13 200.00 |
CJ TOTAL (II) | 13 200.00 | | 13 200.00 | 13 200.00 |
CO Grand total (0 to V) | 813 215.00 | | 813 215.00 | 813 215.00 |
CU Other investments | 800 000.00 | | 800 000.00 | 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DG Other reserves | 170 610.00 | 101 760.00 | | 170 610.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 95 330.00 | 68 850.00 | | 95 330.00 |
DL TOTAL (I) | 283 540.00 | 188 210.00 | | 283 540.00 |
DU Loans and Debts from Credit Institutions (3) | 351 586.00 | 461 908.00 | | 351 586.00 |
DV Miscellaneous Loans and Financial Debts (4) | 155 009.00 | 169 438.00 | | 155 009.00 |
DX Trade payables and related accounts | 1 901.00 | 1 273.00 | | 1 901.00 |
DY Tax and social security liabilities | 20 903.00 | | | 20 903.00 |
EA Other liabilities | 276.00 | 276.00 | | 276.00 |
EC TOTAL (IV) | 529 675.00 | 632 895.00 | | 529 675.00 |
EE Grand total (I to V) | 813 215.00 | 821 105.00 | | 813 215.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 657.00 | |
GF Total Operating Expenses (II) | | | 2 657.00 | |
GG - OPERATING RESULT (I - II) | | | -2 657.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 3 463.00 | |
GU Total financial expenses (VI) | | | 3 463.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 96 537.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 93 879.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 451.00 | -2 100.00 | | -1 451.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 000.00 | 75 000.00 | | 100 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 670.00 | 6 150.00 | | 4 670.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 95 330.00 | 68 850.00 | | 95 330.00 |
| |
| 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 | 800 015.00 | | | 800 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 800 015.00 | |
I4 DECREASES Grand Total | | | 800 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 800 015.00 | | | 800 015.00 |
