| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 299 000.00 | | 2 299 000.00 | 2 299 000.00 |
BZ Other receivables | 230.00 | | 230.00 | 230.00 |
CF Cash and cash equivalents | 180 900.00 | | 180 900.00 | 180 900.00 |
CJ TOTAL (II) | 181 130.00 | | 181 130.00 | 181 130.00 |
CO Grand total (0 to V) | 2 480 130.00 | | 2 480 130.00 | 2 480 130.00 |
CU Other investments | 2 299 000.00 | | 2 299 000.00 | 2 299 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 300 000.00 | 2 300 000.00 | | 2 300 000.00 |
DD Legal reserve (1) | 9 990.00 | 4 692.00 | | 9 990.00 |
DG Other reserves | 19 616.00 | 17 845.00 | | 19 616.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 833.00 | 105 969.00 | | 145 833.00 |
DL TOTAL (I) | 2 475 439.00 | 2 428 506.00 | | 2 475 439.00 |
DW Advances and down payments received on current orders | 533.00 | 625.00 | | 533.00 |
DX Trade payables and related accounts | 4 020.00 | 4 020.00 | | 4 020.00 |
DY Tax and social security liabilities | 138.00 | | | 138.00 |
EA Other liabilities | | 39 909.00 | | |
EC TOTAL (IV) | 4 691.00 | 44 554.00 | | 4 691.00 |
EE Grand total (I to V) | 2 480 130.00 | 2 473 060.00 | | 2 480 130.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 030.00 | |
GF Total Operating Expenses (II) | | | 4 030.00 | |
GG - OPERATING RESULT (I - II) | | | -4 029.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GP Total financial income (V) | | | 150 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 145 971.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 138.00 | | | 138.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 000.00 | 110 000.00 | | 150 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 168.00 | 4 031.00 | | 4 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 833.00 | 105 969.00 | | 145 833.00 |
| |
| 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 | 2 299 000.00 | | | 2 299 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 299 000.00 | |
I4 DECREASES Grand Total | | | 2 299 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 299 000.00 | | | 2 299 000.00 |
| |
| 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 | 4 020.00 | 4 020.00 | | 4 020.00 |
8E Income Taxes | 138.00 | 138.00 | | 138.00 |
VC Group and associates | 230.00 | 230.00 | | 230.00 |
VI Group and Associates | 533.00 | 533.00 | | 533.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 230.00 | 230.00 | | 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 691.00 | 4 691.00 | | 4 691.00 |
