| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 182 330.00 | | 182 330.00 | 182 330.00 |
BZ Other receivables | 278 664.00 | | 278 664.00 | 278 664.00 |
CF Cash and cash equivalents | 3 820.00 | | 3 820.00 | 3 820.00 |
CJ TOTAL (II) | 282 484.00 | | 282 484.00 | 282 484.00 |
CO Grand total (0 to V) | 464 814.00 | | 464 814.00 | 464 814.00 |
CU Other investments | 182 330.00 | | 182 330.00 | 182 330.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 3 560.00 | 3 560.00 | | 3 560.00 |
DH Retained earnings | -7 614.00 | | | -7 614.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 186.00 | -7 614.00 | | 3 186.00 |
DL TOTAL (I) | 2 431.00 | -755.00 | | 2 431.00 |
DV Miscellaneous Loans and Financial Debts (4) | 460 582.00 | 468 564.00 | | 460 582.00 |
DX Trade payables and related accounts | 1 800.00 | 1 200.00 | | 1 800.00 |
DY Tax and social security liabilities | | 4 806.00 | | |
EC TOTAL (IV) | 462 382.00 | 474 570.00 | | 462 382.00 |
EE Grand total (I to V) | 464 814.00 | 473 816.00 | | 464 814.00 |
EG Accrued income and payables due within one year | 462 382.00 | 474 570.00 | | 462 382.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 562.00 | |
GF Total Operating Expenses (II) | | | 2 562.00 | |
GG - OPERATING RESULT (I - II) | | | -2 562.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 910.00 | |
GP Total financial income (V) | | | 18 910.00 | |
GR Interest and similar expenses | | | 1 408.00 | |
GU Total financial expenses (VI) | | | 1 408.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 502.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 754.00 | 17 234.00 | | 11 754.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 910.00 | 12 479.00 | | 18 910.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 724.00 | 20 093.00 | | 15 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 186.00 | -7 614.00 | | 3 186.00 |
| |
| 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 | 182 330.00 | | | 182 330.00 |
I3 DECREASES Total Financial Fixed Assets | | | 182 330.00 | |
I4 DECREASES Grand Total | | | 182 330.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 182 330.00 | | | 182 330.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
VC Group and associates | 277 951.00 | 277 951.00 | | 277 951.00 |
VI Group and Associates | 460 582.00 | 460 582.00 | | 460 582.00 |
VM Income taxes | 713.00 | 713.00 | | 713.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 278 664.00 | 278 664.00 | | 278 664.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 462 382.00 | 462 382.00 | | 462 382.00 |
