| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 477 840.00 | | 477 840.00 | 477 840.00 |
BZ Other receivables | 80 861.00 | | 80 861.00 | 80 861.00 |
CF Cash and cash equivalents | 32 356.00 | | 32 356.00 | 32 356.00 |
CJ TOTAL (II) | 113 218.00 | | 113 218.00 | 113 218.00 |
CO Grand total (0 to V) | 591 058.00 | | 591 058.00 | 591 058.00 |
CU Other investments | 477 840.00 | | 477 840.00 | 477 840.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 470 000.00 | 470 000.00 | | 470 000.00 |
DD Legal reserve (1) | 2 421.00 | | | 2 421.00 |
DH Retained earnings | 45 990.00 | | | 45 990.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 188.00 | 48 411.00 | | 54 188.00 |
DL TOTAL (I) | 572 599.00 | 518 411.00 | | 572 599.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 854.00 | | | 17 854.00 |
DX Trade payables and related accounts | 605.00 | 4 907.00 | | 605.00 |
EC TOTAL (IV) | 18 459.00 | 4 907.00 | | 18 459.00 |
EE Grand total (I to V) | 591 058.00 | 523 318.00 | | 591 058.00 |
EG Accrued income and payables due within one year | 18 459.00 | 4 907.00 | | 18 459.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 028.00 | |
FX Taxes, duties, and similar payments | | | 845.00 | |
GF Total Operating Expenses (II) | | | 3 873.00 | |
GG - OPERATING RESULT (I - II) | | | -3 873.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 500.00 | |
GL Other interest and similar income | | | 311.00 | |
GP Total financial income (V) | | | 55 811.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 811.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 938.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 250.00 | | | 2 250.00 |
HD Total exceptional income (VII) | 2 250.00 | | | 2 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 250.00 | | | 2 250.00 |
HL TOTAL REVENUE (I + III + V + VII) | 58 061.00 | 52 500.00 | | 58 061.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 873.00 | 4 089.00 | | 3 873.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 188.00 | 48 411.00 | | 54 188.00 |
| |
| 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 | 470 000.00 | | 7 840.00 | 470 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 477 840.00 | |
I4 DECREASES Grand Total | | | 477 840.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 470 000.00 | | 7 840.00 | 470 000.00 |
| |
| 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 | 605.00 | 605.00 | | 605.00 |
VC Group and associates | 80 861.00 | 80 861.00 | | 80 861.00 |
VI Group and Associates | 17 854.00 | 17 854.00 | | 17 854.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 861.00 | 80 861.00 | | 80 861.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 459.00 | 18 459.00 | | 18 459.00 |
