| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 438 600.00 | | 438 600.00 | 438 600.00 |
BZ Other receivables | 22 506.00 | | 22 506.00 | 22 506.00 |
CF Cash and cash equivalents | 16 930.00 | | 16 930.00 | 16 930.00 |
CJ TOTAL (II) | 39 437.00 | | 39 437.00 | 39 437.00 |
CO Grand total (0 to V) | 478 037.00 | | 478 037.00 | 478 037.00 |
CU Other investments | 438 600.00 | | 438 600.00 | 438 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 438 600.00 | 438 600.00 | | 438 600.00 |
DD Legal reserve (1) | 39 581.00 | 31 353.00 | | 39 581.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 620.00 | 32 263.00 | | -2 620.00 |
DL TOTAL (I) | 475 561.00 | 502 217.00 | | 475 561.00 |
DX Trade payables and related accounts | 1 521.00 | 1 417.00 | | 1 521.00 |
DY Tax and social security liabilities | 954.00 | | | 954.00 |
EC TOTAL (IV) | 2 475.00 | 1 417.00 | | 2 475.00 |
EE Grand total (I to V) | 478 037.00 | 503 634.00 | | 478 037.00 |
EG Accrued income and payables due within one year | 2 475.00 | 1 417.00 | | 2 475.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 1 666.00 | |
GF Total Operating Expenses (II) | | | 1 666.00 | |
GG - OPERATING RESULT (I - II) | | | -1 666.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 666.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 954.00 | | | 954.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 34 572.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 620.00 | 2 309.00 | | 2 620.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 620.00 | 32 263.00 | | -2 620.00 |
| |
| 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 | 438 600.00 | | | 438 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 438 600.00 | |
I4 DECREASES Grand Total | | | 438 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 438 600.00 | | | 438 600.00 |
| |
| 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 | 1 521.00 | 1 521.00 | | 1 521.00 |
8E Income Taxes | 954.00 | 954.00 | | 954.00 |
VC Group and associates | 22 506.00 | 22 506.00 | | 22 506.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 506.00 | 22 506.00 | | 22 506.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 475.00 | 2 475.00 | | 2 475.00 |
