| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | 1.00 | | |
AN Land | | 1.00 | | |
BJ TOTAL (I) | 30 000.00 | | 30 000.00 | 30 000.00 |
BZ Other receivables | 26 351.00 | | 26 351.00 | 26 351.00 |
CF Cash and cash equivalents | 51 536.00 | | 51 536.00 | 51 536.00 |
CJ TOTAL (II) | 77 887.00 | | 77 887.00 | 77 887.00 |
CO Grand total (0 to V) | 107 887.00 | | 107 887.00 | 107 887.00 |
CU Other investments | 30 000.00 | | 30 000.00 | 30 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 50 634.00 | 40 965.00 | | 50 634.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 786.00 | 39 669.00 | | 53 786.00 |
DL TOTAL (I) | 105 520.00 | 81 734.00 | | 105 520.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 367.00 | 31 367.00 | | 2 367.00 |
EC TOTAL (IV) | 2 367.00 | 31 367.00 | | 2 367.00 |
EE Grand total (I to V) | 107 887.00 | 113 101.00 | | 107 887.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 298.00 | |
GF Total Operating Expenses (II) | | | 1 298.00 | |
GG - OPERATING RESULT (I - II) | | | -1 298.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 56 814.00 | |
GP Total financial income (V) | | | 56 814.00 | |
GR Interest and similar expenses | | | 1 730.00 | |
GU Total financial expenses (VI) | | | 1 730.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 084.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 786.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 56 814.00 | 41 518.00 | | 56 814.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 028.00 | 1 849.00 | | 3 028.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 786.00 | 39 669.00 | | 53 786.00 |
| |
| 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 | 30 000.00 | | | 30 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 000.00 | |
I4 DECREASES Grand Total | | | 30 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 000.00 | | | 30 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 26 351.00 | 26 351.00 | | 26 351.00 |
VI Group and Associates | 2 367.00 | 2 367.00 | | 2 367.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 351.00 | 26 351.00 | | 26 351.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 367.00 | 2 367.00 | | 2 367.00 |
