| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 914.00 | 14.00 | 900.00 | 914.00 |
BJ TOTAL (I) | 210 914.00 | 14.00 | 210 900.00 | 210 914.00 |
BZ Other receivables | 5 000.00 | | 5 000.00 | 5 000.00 |
CF Cash and cash equivalents | 157 662.00 | | 157 662.00 | 157 662.00 |
CJ TOTAL (II) | 162 662.00 | | 162 662.00 | 162 662.00 |
CO Grand total (0 to V) | 373 577.00 | 14.00 | 373 563.00 | 373 577.00 |
CU Other investments | 210 000.00 | | 210 000.00 | 210 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | 160 000.00 | | 160 000.00 |
DD Legal reserve (1) | 13 153.00 | 8 328.00 | | 13 153.00 |
DG Other reserves | 49 840.00 | 43 956.00 | | 49 840.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 116 664.00 | 96 509.00 | | 116 664.00 |
DL TOTAL (I) | 339 659.00 | 308 794.00 | | 339 659.00 |
DU Loans and Debts from Credit Institutions (3) | 30 164.00 | 40 109.00 | | 30 164.00 |
DX Trade payables and related accounts | 3 576.00 | 2 376.00 | | 3 576.00 |
DY Tax and social security liabilities | 164.00 | | | 164.00 |
EC TOTAL (IV) | 33 904.00 | 42 485.00 | | 33 904.00 |
EE Grand total (I to V) | 373 563.00 | 351 279.00 | | 373 563.00 |
EG Accrued income and payables due within one year | 33 904.00 | 12 321.00 | | 33 904.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 870.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 884.00 | |
GG - OPERATING RESULT (I - II) | | | -2 884.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 119 904.00 | |
GL Other interest and similar income | | | 30.00 | |
GP Total financial income (V) | | | 119 934.00 | |
GR Interest and similar expenses | | | 220.00 | |
GU Total financial expenses (VI) | | | 220.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 119 713.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 116 828.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 164.00 | | | 164.00 |
HL TOTAL REVENUE (I + III + V + VII) | 119 934.00 | 99 935.00 | | 119 934.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 269.00 | 3 425.00 | | 3 269.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 116 664.00 | 96 509.00 | | 116 664.00 |
| |
| 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 | 210 000.00 | | 914.00 | 210 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 210 000.00 | |
I4 DECREASES Grand Total | | | 210 914.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 914.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 914.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 210 000.00 | | | 210 000.00 |
| |
| 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 | 3 576.00 | 3 576.00 | | 3 576.00 |
8E Income Taxes | 164.00 | 164.00 | | 164.00 |
VC Group and associates | 5 000.00 | 5 000.00 | | 5 000.00 |
VH Loans with a maturity of more than one year at origin | 30 164.00 | 30 164.00 | | 30 164.00 |
VK Loans repaid during the year | 9 945.00 | | | 9 945.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 000.00 | 5 000.00 | | 5 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 904.00 | 33 904.00 | | 33 904.00 |
