| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 217 782.00 | | 217 782.00 | 217 782.00 |
BZ Other receivables | 88 024.00 | | 88 024.00 | 88 024.00 |
CF Cash and cash equivalents | 3 086.00 | | 3 086.00 | 3 086.00 |
CJ TOTAL (II) | 91 110.00 | | 91 110.00 | 91 110.00 |
CO Grand total (0 to V) | 308 892.00 | | 308 892.00 | 308 892.00 |
CU Other investments | 217 782.00 | | 217 782.00 | 217 782.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 54 282.00 | 54 282.00 | | 54 282.00 |
DD Legal reserve (1) | 5 428.00 | 5 428.00 | | 5 428.00 |
DH Retained earnings | 225 720.00 | 226 743.00 | | 225 720.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 132.00 | -1 024.00 | | 23 132.00 |
DL TOTAL (I) | 308 562.00 | 285 430.00 | | 308 562.00 |
DX Trade payables and related accounts | 330.00 | 330.00 | | 330.00 |
DY Tax and social security liabilities | | 547.00 | | |
EC TOTAL (IV) | 330.00 | 877.00 | | 330.00 |
EE Grand total (I to V) | 308 892.00 | 286 307.00 | | 308 892.00 |
EG Accrued income and payables due within one year | 330.00 | 877.00 | | 330.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 167.00 | |
GF Total Operating Expenses (II) | | | 2 167.00 | |
GG - OPERATING RESULT (I - II) | | | -2 167.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GL Other interest and similar income | | | 771.00 | |
GP Total financial income (V) | | | 30 771.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 771.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 604.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 472.00 | -398.00 | | 5 472.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 771.00 | 745.00 | | 30 771.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 639.00 | 1 769.00 | | 7 639.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 132.00 | -1 024.00 | | 23 132.00 |
| |
| 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 | 217 782.00 | | | 217 782.00 |
I3 DECREASES Total Financial Fixed Assets | | | 217 782.00 | |
I4 DECREASES Grand Total | | | 217 782.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 217 782.00 | | | 217 782.00 |
| |
| 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 | 330.00 | 330.00 | | 330.00 |
VC Group and associates | 82 168.00 | 82 168.00 | | 82 168.00 |
VM Income taxes | 5 856.00 | 5 856.00 | | 5 856.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 88 024.00 | 88 024.00 | | 88 024.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 330.00 | 330.00 | | 330.00 |
