| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 900 000.00 | | 1 900 000.00 | 1 900 000.00 |
BZ Other receivables | 190 400.00 | | 190 400.00 | 190 400.00 |
CF Cash and cash equivalents | 29 291.00 | | 29 291.00 | 29 291.00 |
CJ TOTAL (II) | 219 691.00 | | 219 691.00 | 219 691.00 |
CO Grand total (0 to V) | 2 119 691.00 | | 2 119 691.00 | 2 119 691.00 |
CU Other investments | 1 900 000.00 | | 1 900 000.00 | 1 900 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 901 000.00 | 1 901 000.00 | | 1 901 000.00 |
DD Legal reserve (1) | 32 770.00 | 24 131.00 | | 32 770.00 |
DG Other reserves | 404.00 | 40 265.00 | | 404.00 |
DH Retained earnings | | -150 000.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 181 700.00 | 172 778.00 | | 181 700.00 |
DL TOTAL (I) | 2 115 875.00 | 1 988 175.00 | | 2 115 875.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 32 123.00 | | |
DX Trade payables and related accounts | 3 816.00 | 3 816.00 | | 3 816.00 |
DY Tax and social security liabilities | | 15 000.00 | | |
EC TOTAL (IV) | 3 816.00 | 50 939.00 | | 3 816.00 |
EE Grand total (I to V) | 2 119 691.00 | 2 039 114.00 | | 2 119 691.00 |
EG Accrued income and payables due within one year | 3 816.00 | 50 939.00 | | 3 816.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 700.00 | |
GF Total Operating Expenses (II) | | | 8 700.00 | |
GG - OPERATING RESULT (I - II) | | | -8 700.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 190 400.00 | |
GP Total financial income (V) | | | 190 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 190 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 181 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 190 400.00 | 178 500.00 | | 190 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 700.00 | 5 722.00 | | 8 700.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 181 700.00 | 172 778.00 | | 181 700.00 |
| |
| 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 | 1 900 000.00 | | | 1 900 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 900 000.00 | |
I4 DECREASES Grand Total | | | 1 900 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 900 000.00 | | | 1 900 000.00 |
| |
| 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 | 3 816.00 | 3 816.00 | | 3 816.00 |
VC Group and associates | 190 400.00 | 190 400.00 | | 190 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 190 400.00 | 190 400.00 | | 190 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 816.00 | 3 816.00 | | 3 816.00 |
