| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 753 373.00 | | 753 373.00 | 753 373.00 |
BZ Other receivables | 38 118.00 | | 38 118.00 | 38 118.00 |
CF Cash and cash equivalents | 214 679.00 | | 214 679.00 | 214 679.00 |
CJ TOTAL (II) | 252 797.00 | | 252 797.00 | 252 797.00 |
CO Grand total (0 to V) | 1 006 170.00 | | 1 006 170.00 | 1 006 170.00 |
CU Other investments | 753 373.00 | | 753 373.00 | 753 373.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 759 000.00 | 759 000.00 | | 759 000.00 |
DD Legal reserve (1) | 10 493.00 | 8 729.00 | | 10 493.00 |
DG Other reserves | 199 392.00 | 165 871.00 | | 199 392.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 259.00 | 35 285.00 | | 35 259.00 |
DL TOTAL (I) | 1 004 144.00 | 968 885.00 | | 1 004 144.00 |
DV Miscellaneous Loans and Financial Debts (4) | 645.00 | 600.00 | | 645.00 |
DX Trade payables and related accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
DY Tax and social security liabilities | 61.00 | 27.00 | | 61.00 |
EC TOTAL (IV) | 2 026.00 | 1 947.00 | | 2 026.00 |
EE Grand total (I to V) | 1 006 170.00 | 970 832.00 | | 1 006 170.00 |
EG Accrued income and payables due within one year | 2 026.00 | 1 947.00 | | 2 026.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 430.00 | |
GF Total Operating Expenses (II) | | | 1 430.00 | |
GG - OPERATING RESULT (I - II) | | | -1 430.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 750.00 | |
GP Total financial income (V) | | | 36 750.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 750.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 320.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 61.00 | 27.00 | | 61.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 750.00 | 36 750.00 | | 36 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 491.00 | 1 465.00 | | 1 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 259.00 | 35 285.00 | | 35 259.00 |
| |
| 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 | 753 373.00 | | | 753 373.00 |
I3 DECREASES Total Financial Fixed Assets | | | 753 373.00 | |
I4 DECREASES Grand Total | | | 753 373.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 753 373.00 | | | 753 373.00 |
| |
| 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 | 1 320.00 | 1 320.00 | | 1 320.00 |
8E Income Taxes | 61.00 | 61.00 | | 61.00 |
VC Group and associates | 38 118.00 | 38 118.00 | | 38 118.00 |
VI Group and Associates | 645.00 | 645.00 | | 645.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 118.00 | 38 118.00 | | 38 118.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 026.00 | 2 026.00 | | 2 026.00 |
