| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 125 172.00 | | 1 125 172.00 | 1 125 172.00 |
BZ Other receivables | 223 163.00 | | 223 163.00 | 223 163.00 |
CF Cash and cash equivalents | 147 115.00 | | 147 115.00 | 147 115.00 |
CJ TOTAL (II) | 370 277.00 | | 370 277.00 | 370 277.00 |
CO Grand total (0 to V) | 1 495 450.00 | | 1 495 450.00 | 1 495 450.00 |
CU Other investments | 1 125 172.00 | | 1 125 172.00 | 1 125 172.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 191 018.00 | | | 191 018.00 |
DH Retained earnings | 1 130 179.00 | | | 1 130 179.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 159 118.00 | | | 159 118.00 |
DL TOTAL (I) | 1 488 699.00 | | | 1 488 699.00 |
DV Miscellaneous Loans and Financial Debts (4) | 583.00 | | | 583.00 |
DX Trade payables and related accounts | 6 000.00 | | | 6 000.00 |
DY Tax and social security liabilities | 167.00 | | | 167.00 |
EC TOTAL (IV) | 6 750.00 | | | 6 750.00 |
EE Grand total (I to V) | 1 495 450.00 | | | 1 495 450.00 |
EG Accrued income and payables due within one year | 6 750.00 | | | 6 750.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 049.00 | |
GF Total Operating Expenses (II) | | | 9 049.00 | |
GG - OPERATING RESULT (I - II) | | | -9 049.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 223 163.00 | |
GP Total financial income (V) | | | 223 163.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 223 163.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 214 114.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 54 996.00 | | | 54 996.00 |
HL TOTAL REVENUE (I + III + V + VII) | 223 163.00 | | | 223 163.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 045.00 | | | 64 045.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 159 118.00 | | | 159 118.00 |
| |
| 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 | 1 125 172.00 | | | 1 125 172.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 125 172.00 | |
I4 DECREASES Grand Total | | | 1 125 172.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 125 172.00 | | | 1 125 172.00 |
| |
| 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 | 6 000.00 | 6 000.00 | | 6 000.00 |
8E Income Taxes | 167.00 | 167.00 | | 167.00 |
VC Group and associates | 223 163.00 | 223 163.00 | | 223 163.00 |
VI Group and Associates | 583.00 | 583.00 | | 583.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 223 163.00 | 223 163.00 | | 223 163.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 750.00 | 6 750.00 | | 6 750.00 |
