| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 584 000.00 | | 1 584 000.00 | 1 584 000.00 |
BZ Other receivables | 5 000.00 | | 5 000.00 | 5 000.00 |
CD Marketable securities | 25 304.00 | | 25 304.00 | 25 304.00 |
CF Cash and cash equivalents | 18 268.00 | | 18 268.00 | 18 268.00 |
CJ TOTAL (II) | 48 572.00 | | 48 572.00 | 48 572.00 |
CO Grand total (0 to V) | 1 632 572.00 | | 1 632 572.00 | 1 632 572.00 |
CU Other investments | 1 584 000.00 | | 1 584 000.00 | 1 584 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 306 000.00 | 306 000.00 | | 306 000.00 |
DD Legal reserve (1) | 30 600.00 | 30 600.00 | | 30 600.00 |
DG Other reserves | 718 948.00 | 946 021.00 | | 718 948.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 573 292.00 | 352 927.00 | | 573 292.00 |
DL TOTAL (I) | 1 628 840.00 | 1 635 548.00 | | 1 628 840.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000.00 | 108 000.00 | | 1 000.00 |
DX Trade payables and related accounts | | 211.00 | | |
DY Tax and social security liabilities | 2 732.00 | | | 2 732.00 |
EC TOTAL (IV) | 3 732.00 | 108 211.00 | | 3 732.00 |
EE Grand total (I to V) | 1 632 572.00 | 1 743 759.00 | | 1 632 572.00 |
EG Accrued income and payables due within one year | 3 732.00 | 108 211.00 | | 3 732.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 289.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 289.00 | |
GG - OPERATING RESULT (I - II) | | | -4 289.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 580 000.00 | |
GL Other interest and similar income | | | 313.00 | |
GP Total financial income (V) | | | 580 313.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 580 313.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 576 024.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 732.00 | | | 2 732.00 |
HL TOTAL REVENUE (I + III + V + VII) | 580 313.00 | 360 321.00 | | 580 313.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 021.00 | 7 393.00 | | 7 021.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 573 292.00 | 352 927.00 | | 573 292.00 |
| |
| 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 | 1 584 000.00 | | | 1 584 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 584 000.00 | |
I4 DECREASES Grand Total | | | 1 584 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 584 000.00 | | | 1 584 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 2 732.00 | 2 732.00 | | 2 732.00 |
VC Group and associates | 5 000.00 | 5 000.00 | | 5 000.00 |
VI Group and Associates | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 000.00 | 5 000.00 | | 5 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 732.00 | 3 732.00 | | 3 732.00 |
