| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 90 062.00 | | 90 062.00 | 90 062.00 |
BZ Other receivables | 325 569.00 | | 325 569.00 | 325 569.00 |
CF Cash and cash equivalents | 174 789.00 | | 174 789.00 | 174 789.00 |
CJ TOTAL (II) | 500 358.00 | | 500 358.00 | 500 358.00 |
CO Grand total (0 to V) | 590 420.00 | | 590 420.00 | 590 420.00 |
CU Other investments | 90 062.00 | | 90 062.00 | 90 062.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 554 487.00 | 690 493.00 | | 554 487.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 117.00 | 6 994.00 | | 24 117.00 |
DL TOTAL (I) | 587 404.00 | 706 287.00 | | 587 404.00 |
DX Trade payables and related accounts | 3 016.00 | 3 016.00 | | 3 016.00 |
EC TOTAL (IV) | 3 016.00 | 3 016.00 | | 3 016.00 |
EE Grand total (I to V) | 590 420.00 | 709 303.00 | | 590 420.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 883.00 | |
GF Total Operating Expenses (II) | | | 5 883.00 | |
GG - OPERATING RESULT (I - II) | | | -5 883.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 117.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | 12 000.00 | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 883.00 | 5 006.00 | | 5 883.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 117.00 | 6 994.00 | | 24 117.00 |
| |
| 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 | 90 062.00 | | | 90 062.00 |
I3 DECREASES Total Financial Fixed Assets | | | 90 062.00 | |
I4 DECREASES Grand Total | | | 90 062.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 90 062.00 | | | 90 062.00 |
| |
| 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 | 3 016.00 | 3 016.00 | | 3 016.00 |
VC Group and associates | 113 756.00 | 113 756.00 | | 113 756.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 211 812.00 | 211 812.00 | | 211 812.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 325 569.00 | 325 569.00 | | 325 569.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 016.00 | 3 016.00 | | 3 016.00 |
