| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 758 250.00 | | 758 250.00 | 758 250.00 |
BZ Other receivables | 69 791.00 | | 69 791.00 | 69 791.00 |
CF Cash and cash equivalents | 46 840.00 | | 46 840.00 | 46 840.00 |
CJ TOTAL (II) | 116 630.00 | | 116 630.00 | 116 630.00 |
CO Grand total (0 to V) | 874 880.00 | | 874 880.00 | 874 880.00 |
CU Other investments | 758 250.00 | | 758 250.00 | 758 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 10 254.00 | 10 254.00 | | 10 254.00 |
DG Other reserves | 67 603.00 | 90 930.00 | | 67 603.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 349.00 | -23 327.00 | | 110 349.00 |
DL TOTAL (I) | 388 206.00 | 277 857.00 | | 388 206.00 |
DP Provisions for Risks | 10 000.00 | 10 000.00 | | 10 000.00 |
DR TOTAL (IV) | 10 000.00 | 10 000.00 | | 10 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 45.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 471 085.00 | 621 005.00 | | 471 085.00 |
DX Trade payables and related accounts | 4 019.00 | 14 284.00 | | 4 019.00 |
DY Tax and social security liabilities | 1 571.00 | | | 1 571.00 |
EA Other liabilities | | 153 679.00 | | |
EC TOTAL (IV) | 476 674.00 | 789 012.00 | | 476 674.00 |
EE Grand total (I to V) | 874 880.00 | 1 076 869.00 | | 874 880.00 |
EG Accrued income and payables due within one year | 476 674.00 | 789 012.00 | | 476 674.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 45.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 18.00 | |
FW Other purchases and external expenses | | | 4 392.00 | |
FX Taxes, duties, and similar payments | | | 1 496.00 | |
GF Total Operating Expenses (II) | | | 5 888.00 | |
GG - OPERATING RESULT (I - II) | | | -5 871.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | 11 958.00 | |
GM Reversals of provisions and transfers of expenses | | | 16 250.00 | |
GP Total financial income (V) | | | 128 208.00 | |
GR Interest and similar expenses | | | 6 662.00 | |
GU Total financial expenses (VI) | | | 6 662.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 121 546.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 115 675.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 5 326.00 | | | 5 326.00 |
HH Total exceptional expenses (VIII) | 5 326.00 | | | 5 326.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 326.00 | | | -5 326.00 |
HL TOTAL REVENUE (I + III + V + VII) | 128 226.00 | | | 128 226.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 877.00 | 23 327.00 | | 17 877.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 349.00 | -23 327.00 | | 110 349.00 |
| |
| 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 | 790 750.00 | | | 790 750.00 |
I3 DECREASES Total Financial Fixed Assets | | 32 500.00 | 758 250.00 | |
I4 DECREASES Grand Total | | 32 500.00 | 758 250.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 790 750.00 | | | 790 750.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 10 000.00 | | | 10 000.00 |
7B Total provisions for depreciation | 16 250.00 | | 16 250.00 | 16 250.00 |
7C Grand total | 26 250.00 | | 16 250.00 | 26 250.00 |
UG - Financial | | | 16 250.00 | |
| |
| 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 | 4 019.00 | 4 019.00 | | 4 019.00 |
VC Group and associates | 69 791.00 | 69 791.00 | | 69 791.00 |
VI Group and Associates | 471 085.00 | 471 085.00 | | 471 085.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 571.00 | 1 571.00 | | 1 571.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 791.00 | 69 791.00 | | 69 791.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 476 674.00 | 476 674.00 | | 476 674.00 |
