| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 709.00 | 1 709.00 | | 1 709.00 |
BJ TOTAL (I) | 550 291.00 | 1 709.00 | 548 582.00 | 550 291.00 |
BZ Other receivables | 65 101.00 | | 65 101.00 | 65 101.00 |
CF Cash and cash equivalents | 13 204.00 | | 13 204.00 | 13 204.00 |
CJ TOTAL (II) | 78 305.00 | | 78 305.00 | 78 305.00 |
CO Grand total (0 to V) | 628 595.00 | 1 709.00 | 626 886.00 | 628 595.00 |
CU Other investments | 548 582.00 | | 548 582.00 | 548 582.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 454 379.00 | 381 427.00 | | 454 379.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 125 224.00 | 192 951.00 | | 125 224.00 |
DL TOTAL (I) | 596 102.00 | 590 879.00 | | 596 102.00 |
DU Loans and Debts from Credit Institutions (3) | | 49 262.00 | | |
DX Trade payables and related accounts | 2 226.00 | 2 191.00 | | 2 226.00 |
DY Tax and social security liabilities | 28 558.00 | | | 28 558.00 |
EC TOTAL (IV) | 30 784.00 | 51 453.00 | | 30 784.00 |
EE Grand total (I to V) | 626 886.00 | 642 332.00 | | 626 886.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 668.00 | |
FY Salaries and Wages | | | 16 400.00 | |
GF Total Operating Expenses (II) | | | 19 068.00 | |
GG - OPERATING RESULT (I - II) | | | -19 067.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 140 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 140 000.00 | |
GR Interest and similar expenses | | | 168.00 | |
GU Total financial expenses (VI) | | | 168.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 139 832.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 120 765.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 459.00 | -20 754.00 | | -4 459.00 |
HL TOTAL REVENUE (I + III + V + VII) | 140 000.00 | 190 037.00 | | 140 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 777.00 | -2 914.00 | | 14 777.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 125 224.00 | 192 951.00 | | 125 224.00 |
| |
| 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 | 550 291.00 | | | 550 291.00 |
I3 DECREASES Total Financial Fixed Assets | | | 548 582.00 | |
I4 DECREASES Grand Total | | | 550 291.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 709.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 709.00 | | | 1 709.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 548 582.00 | | | 548 582.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 709.00 | | | 1 709.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 709.00 | | | 1 709.00 |
