| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 145.00 | | 1 145.00 | 1 145.00 |
BZ Other receivables | 138 333.00 | | 138 333.00 | 138 333.00 |
CF Cash and cash equivalents | 25 589.00 | | 25 589.00 | 25 589.00 |
CJ TOTAL (II) | 163 922.00 | | 163 922.00 | 163 922.00 |
CO Grand total (0 to V) | 165 067.00 | | 165 067.00 | 165 067.00 |
CR Shares due in more than one year | 138 333.00 | | | 138 333.00 |
CU Other investments | 1 145.00 | | 1 145.00 | 1 145.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600.00 | 600.00 | | 600.00 |
DD Legal reserve (1) | 60.00 | | | 60.00 |
DH Retained earnings | 95 210.00 | 19 489.00 | | 95 210.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 792.00 | 85 781.00 | | 67 792.00 |
DL TOTAL (I) | 163 662.00 | 105 870.00 | | 163 662.00 |
DX Trade payables and related accounts | 1 406.00 | 738.00 | | 1 406.00 |
EC TOTAL (IV) | 1 406.00 | 738.00 | | 1 406.00 |
EE Grand total (I to V) | 165 067.00 | 106 608.00 | | 165 067.00 |
EG Accrued income and payables due within one year | 1 406.00 | 738.00 | | 1 406.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 508.00 | |
GF Total Operating Expenses (II) | | | 14 508.00 | |
GG - OPERATING RESULT (I - II) | | | -14 508.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 82 300.00 | |
GP Total financial income (V) | | | 82 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 82 300.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 792.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 300.00 | | |
HH Total exceptional expenses (VIII) | | 300.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -300.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 82 300.00 | 98 600.00 | | 82 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 508.00 | 12 819.00 | | 14 508.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 792.00 | 85 781.00 | | 67 792.00 |
| |
| 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 | 1 145.00 | | | 1 145.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 145.00 | |
I4 DECREASES Grand Total | | | 1 145.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 145.00 | | | 1 145.00 |
| |
| 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 | 1 406.00 | 1 406.00 | | 1 406.00 |
VC Group and associates | 138 333.00 | | 138 333.00 | 138 333.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 138 333.00 | | 138 333.00 | 138 333.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 406.00 | 1 406.00 | | 1 406.00 |
