| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 520 800.00 | | 520 800.00 | 520 800.00 |
BZ Other receivables | 185 239.00 | | 185 239.00 | 185 239.00 |
CJ TOTAL (II) | 185 239.00 | | 185 239.00 | 185 239.00 |
CO Grand total (0 to V) | 706 039.00 | | 706 039.00 | 706 039.00 |
CU Other investments | 520 800.00 | | 520 800.00 | 520 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 520 000.00 | 520 000.00 | | 520 000.00 |
DD Legal reserve (1) | 52 000.00 | 52 000.00 | | 52 000.00 |
DG Other reserves | 39 869.00 | 7 933.00 | | 39 869.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 505.00 | 31 937.00 | | 71 505.00 |
DL TOTAL (I) | 683 374.00 | 611 869.00 | | 683 374.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 945.00 | 70 805.00 | | 20 945.00 |
DX Trade payables and related accounts | 1 720.00 | 1 330.00 | | 1 720.00 |
EC TOTAL (IV) | 22 665.00 | 72 135.00 | | 22 665.00 |
EE Grand total (I to V) | 706 039.00 | 684 004.00 | | 706 039.00 |
EI Including equity loans | 20 945.00 | | | 20 945.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 000.00 | |
GF Total Operating Expenses (II) | | | 1 000.00 | |
GG - OPERATING RESULT (I - II) | | | -1 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 71 000.00 | |
GL Other interest and similar income | | | 2 035.00 | |
GP Total financial income (V) | | | 73 035.00 | |
GR Interest and similar expenses | | | 530.00 | |
GU Total financial expenses (VI) | | | 530.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 72 505.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 71 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 73 035.00 | 33 327.00 | | 73 035.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 530.00 | 1 390.00 | | 1 530.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 505.00 | 31 937.00 | | 71 505.00 |
| |
| 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 | 520 800.00 | | | 520 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 520 800.00 | |
I4 DECREASES Grand Total | | | 520 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 520 800.00 | | | 520 800.00 |
| |
| 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 | 1 720.00 | 1 720.00 | | 1 720.00 |
VC Group and associates | 185 239.00 | | 185 239.00 | 185 239.00 |
VI Group and Associates | 20 945.00 | 20 945.00 | | 20 945.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 239.00 | | 185 239.00 | 185 239.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 665.00 | 22 665.00 | | 22 665.00 |
