| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 949.00 | | 2 949.00 | 2 949.00 |
BZ Other receivables | 52 546.00 | | 52 546.00 | 52 546.00 |
CF Cash and cash equivalents | 2 176.00 | | 2 176.00 | 2 176.00 |
CJ TOTAL (II) | 54 722.00 | | 54 722.00 | 54 722.00 |
CO Grand total (0 to V) | 57 671.00 | | 57 671.00 | 57 671.00 |
CU Other investments | 2 949.00 | | 2 949.00 | 2 949.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | | | 2 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 413.00 | | | 42 413.00 |
DL TOTAL (I) | 44 913.00 | | | 44 913.00 |
DU Loans and Debts from Credit Institutions (3) | 222.00 | | | 222.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 604.00 | | | 2 604.00 |
DX Trade payables and related accounts | 339.00 | | | 339.00 |
DY Tax and social security liabilities | 9 592.00 | | | 9 592.00 |
EC TOTAL (IV) | 12 758.00 | | | 12 758.00 |
EE Grand total (I to V) | 57 671.00 | | | 57 671.00 |
EG Accrued income and payables due within one year | 12 758.00 | | | 12 758.00 |
EI Including equity loans | 2 604.00 | | | 2 604.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 548 045.00 | |
GF Total Operating Expenses (II) | | | 548 045.00 | |
GG - OPERATING RESULT (I - II) | | | -548 045.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 600 050.00 | |
GP Total financial income (V) | | | 600 050.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 600 050.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 005.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 592.00 | | | 9 592.00 |
HL TOTAL REVENUE (I + III + V + VII) | 600 051.00 | | | 600 051.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 557 638.00 | | | 557 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 413.00 | | | 42 413.00 |
| |
| 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 | | | 2 949.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 949.00 | |
I4 DECREASES Grand Total | | | 2 949.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 949.00 | |
| |
| 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 | 339.00 | 339.00 | | 339.00 |
8E Income Taxes | 9 592.00 | 9 592.00 | | 9 592.00 |
VB VAT | 22 659.00 | 22 659.00 | | 22 659.00 |
VC Group and associates | 29 887.00 | 29 887.00 | | 29 887.00 |
VG Loans with a maturity of up to one year at origin | 222.00 | 222.00 | | 222.00 |
VI Group and Associates | 2 604.00 | 2 604.00 | | 2 604.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 546.00 | 52 546.00 | | 52 546.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 758.00 | 12 756.00 | | 12 758.00 |
