| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 525 100.00 | | 525 100.00 | 525 100.00 |
BZ Other receivables | 262 314.00 | 14 346.00 | 247 968.00 | 262 314.00 |
CF Cash and cash equivalents | 98 761.00 | | 98 761.00 | 98 761.00 |
CJ TOTAL (II) | 361 075.00 | 14 346.00 | 346 729.00 | 361 075.00 |
CO Grand total (0 to V) | 886 175.00 | 14 346.00 | 871 829.00 | 886 175.00 |
CU Other investments | 525 100.00 | | 525 100.00 | 525 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 100.00 | 350 100.00 | | 350 100.00 |
DD Legal reserve (1) | 27 324.00 | 10 446.00 | | 27 324.00 |
DH Retained earnings | 38 630.00 | -282 043.00 | | 38 630.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 385 877.00 | 337 551.00 | | 385 877.00 |
DL TOTAL (I) | 801 932.00 | 416 054.00 | | 801 932.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 051.00 | 130 345.00 | | 46 051.00 |
DX Trade payables and related accounts | 8 280.00 | 7 380.00 | | 8 280.00 |
DY Tax and social security liabilities | | 30 102.00 | | |
DZ Fixed asset liabilities and related accounts | 15 567.00 | 62 267.00 | | 15 567.00 |
EC TOTAL (IV) | 69 898.00 | 230 094.00 | | 69 898.00 |
EE Grand total (I to V) | 871 829.00 | 646 148.00 | | 871 829.00 |
EG Accrued income and payables due within one year | 69 898.00 | 214 527.00 | | 69 898.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 744.00 | |
GF Total Operating Expenses (II) | | | 10 744.00 | |
GG - OPERATING RESULT (I - II) | | | -10 744.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 000.00 | |
GP Total financial income (V) | | | 400 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 400 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 389 256.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 14 346.00 | | | 14 346.00 |
HH Total exceptional expenses (VIII) | 14 346.00 | | | 14 346.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 346.00 | | | -14 346.00 |
HK Income tax | -10 967.00 | -11 821.00 | | -10 967.00 |
HL TOTAL REVENUE (I + III + V + VII) | 400 000.00 | 350 000.00 | | 400 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 123.00 | 12 449.00 | | 14 123.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 385 877.00 | 337 551.00 | | 385 877.00 |
| |
| 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 | 525 100.00 | | | 525 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 525 100.00 | |
I4 DECREASES Grand Total | | | 525 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 525 100.00 | | | 525 100.00 |
| |
| 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 | 8 280.00 | 8 280.00 | | 8 280.00 |
8J Fixed Asset Liabilities and Related Accounts | 15 567.00 | 15 567.00 | | 15 567.00 |
VC Group and associates | 164 226.00 | 164 226.00 | | 164 226.00 |
VI Group and Associates | 46 051.00 | 46 051.00 | | 46 051.00 |
VM Income taxes | 98 088.00 | 98 088.00 | | 98 088.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 262 314.00 | 262 314.00 | | 262 314.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 898.00 | 69 898.00 | | 69 898.00 |
