| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 693 015.00 | | 693 015.00 | 693 015.00 |
BZ Other receivables | 105 173.00 | | 105 173.00 | 105 173.00 |
CF Cash and cash equivalents | 2 342.00 | | 2 342.00 | 2 342.00 |
CJ TOTAL (II) | 107 516.00 | | 107 516.00 | 107 516.00 |
CO Grand total (0 to V) | 800 531.00 | | 800 531.00 | 800 531.00 |
CU Other investments | 693 000.00 | | 693 000.00 | 693 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 693 000.00 | 693 000.00 | | 693 000.00 |
DD Legal reserve (1) | 4 661.00 | | | 4 661.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 99 620.00 | 4 661.00 | | 99 620.00 |
DL TOTAL (I) | 797 281.00 | 697 661.00 | | 797 281.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 500.00 | 5 762.00 | | 1 500.00 |
DX Trade payables and related accounts | 96.00 | 96.00 | | 96.00 |
DY Tax and social security liabilities | 1 654.00 | 822.00 | | 1 654.00 |
EC TOTAL (IV) | 3 250.00 | 6 680.00 | | 3 250.00 |
EE Grand total (I to V) | 800 531.00 | 704 341.00 | | 800 531.00 |
EG Accrued income and payables due within one year | 3 250.00 | 6 680.00 | | 3 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 315.00 | |
FX Taxes, duties, and similar payments | | | 197.00 | |
GF Total Operating Expenses (II) | | | 2 512.00 | |
GG - OPERATING RESULT (I - II) | | | -2 512.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 103 786.00 | |
GP Total financial income (V) | | | 103 786.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 103 786.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 274.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 654.00 | 822.00 | | 1 654.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 786.00 | 9 649.00 | | 103 786.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 166.00 | 4 988.00 | | 4 166.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 99 620.00 | 4 661.00 | | 99 620.00 |
| |
| 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 | 693 015.00 | | | 693 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 693 015.00 | |
I4 DECREASES Grand Total | | | 693 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 693 015.00 | | | 693 015.00 |
| |
| 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 | 96.00 | 96.00 | | 96.00 |
8E Income Taxes | 1 654.00 | 1 654.00 | | 1 654.00 |
VC Group and associates | 105 173.00 | | | 105 173.00 |
VI Group and Associates | 1 500.00 | 1 500.00 | | 1 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 173.00 | 105 173.00 | | 105 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 250.00 | 3 250.00 | | 3 250.00 |
