| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 650 015.00 | | 650 015.00 | 650 015.00 |
BZ Other receivables | 140 472.00 | | 140 472.00 | 140 472.00 |
CF Cash and cash equivalents | 495 405.00 | | 495 405.00 | 495 405.00 |
CJ TOTAL (II) | 635 877.00 | | 635 877.00 | 635 877.00 |
CO Grand total (0 to V) | 1 285 892.00 | | 1 285 892.00 | 1 285 892.00 |
CU Other investments | 650 000.00 | | 650 000.00 | 650 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 650 000.00 | 650 000.00 | | 650 000.00 |
DD Legal reserve (1) | 24 487.00 | | | 24 487.00 |
DH Retained earnings | 465 251.00 | | | 465 251.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 071.00 | 489 738.00 | | 145 071.00 |
DL TOTAL (I) | 1 284 808.00 | 1 139 738.00 | | 1 284 808.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 207.00 | | |
DX Trade payables and related accounts | 630.00 | 490.00 | | 630.00 |
DY Tax and social security liabilities | 454.00 | 2 601.00 | | 454.00 |
EC TOTAL (IV) | 1 084.00 | 6 297.00 | | 1 084.00 |
EE Grand total (I to V) | 1 285 892.00 | 1 146 035.00 | | 1 285 892.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 4 913.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 4 913.00 | |
GG - OPERATING RESULT (I - II) | | | -4 913.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 443.00 | |
GP Total financial income (V) | | | 150 443.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150 438.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 145 525.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 454.00 | 2 601.00 | | 454.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 443.00 | 500 263.00 | | 150 443.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 372.00 | 10 525.00 | | 5 372.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 071.00 | 489 738.00 | | 145 071.00 |
| |
| 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 | 650 015.00 | | | 650 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 650 015.00 | |
I4 DECREASES Grand Total | | | 650 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 650 015.00 | | | 650 015.00 |
| |
| 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 | 630.00 | 630.00 | | 630.00 |
8E Income Taxes | 454.00 | 454.00 | | 454.00 |
VC Group and associates | 140 472.00 | 140 472.00 | | 140 472.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 140 472.00 | 140 472.00 | | 140 472.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 084.00 | 1 084.00 | | 1 084.00 |
