| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 135 015.00 | | 135 015.00 | 135 015.00 |
BZ Other receivables | 52 175.00 | | 52 175.00 | 52 175.00 |
CF Cash and cash equivalents | 473.00 | | 473.00 | 473.00 |
CJ TOTAL (II) | 52 648.00 | | 52 648.00 | 52 648.00 |
CO Grand total (0 to V) | 187 663.00 | | 187 663.00 | 187 663.00 |
CU Other investments | 135 015.00 | | 135 015.00 | 135 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 117 771.00 | 114 377.00 | | 117 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 483.00 | 3 394.00 | | 8 483.00 |
DL TOTAL (I) | 137 254.00 | 128 771.00 | | 137 254.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 850.00 | 101 574.00 | | 9 850.00 |
DX Trade payables and related accounts | 756.00 | 745.00 | | 756.00 |
DY Tax and social security liabilities | 39 803.00 | | | 39 803.00 |
EC TOTAL (IV) | 50 409.00 | 102 319.00 | | 50 409.00 |
EE Grand total (I to V) | 187 663.00 | 231 090.00 | | 187 663.00 |
EG Accrued income and payables due within one year | 50 409.00 | 102 319.00 | | 50 409.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 904.00 | |
FX Taxes, duties, and similar payments | | | 124.00 | |
GF Total Operating Expenses (II) | | | 2 028.00 | |
GG - OPERATING RESULT (I - II) | | | -2 028.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 000.00 | |
GP Total financial income (V) | | | 10 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 972.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -511.00 | -605.00 | | -511.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 000.00 | 5 000.00 | | 10 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 517.00 | 1 606.00 | | 1 517.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 483.00 | 3 394.00 | | 8 483.00 |
| |
| 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 | 135 015.00 | | | 135 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 135 015.00 | |
I4 DECREASES Grand Total | | | 135 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 135 015.00 | | | 135 015.00 |
| |
| 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 | 756.00 | 756.00 | | 756.00 |
8E Income Taxes | 39 803.00 | 39 803.00 | | 39 803.00 |
VB VAT | 126.00 | 126.00 | | 126.00 |
VC Group and associates | 52 049.00 | 52 049.00 | | 52 049.00 |
VI Group and Associates | 9 850.00 | 9 850.00 | | 9 850.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 175.00 | 52 175.00 | | 52 175.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 409.00 | 50 409.00 | | 50 409.00 |
