| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 112 793.00 | | 112 793.00 | 112 793.00 |
BZ Other receivables | 473.00 | | 473.00 | 473.00 |
CF Cash and cash equivalents | 61 469.00 | | 61 469.00 | 61 469.00 |
CJ TOTAL (II) | 61 942.00 | | 61 942.00 | 61 942.00 |
CO Grand total (0 to V) | 174 735.00 | | 174 735.00 | 174 735.00 |
CU Other investments | 112 778.00 | | 112 778.00 | 112 778.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 112 778.00 | | | 112 778.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 829.00 | | | 45 829.00 |
DL TOTAL (I) | 158 607.00 | | | 158 607.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 200.00 | | | 5 200.00 |
DX Trade payables and related accounts | 1 293.00 | | | 1 293.00 |
DY Tax and social security liabilities | 9 636.00 | | | 9 636.00 |
EC TOTAL (IV) | 16 129.00 | | | 16 129.00 |
EE Grand total (I to V) | 174 735.00 | | | 174 735.00 |
EI Including equity loans | 5 200.00 | | | 5 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 000.00 | | 28 000.00 | 28 000.00 |
FJ Net sales | 28 000.00 | | 28 000.00 | 28 000.00 |
FR Total operating income (I) | | | 28 000.00 | |
FW Other purchases and external expenses | | | 2 332.00 | |
GF Total Operating Expenses (II) | | | 2 332.00 | |
GG - OPERATING RESULT (I - II) | | | 25 668.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 197.00 | |
GP Total financial income (V) | | | 24 197.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 197.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 865.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 036.00 | | | 4 036.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 197.00 | | | 52 197.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 368.00 | | | 6 368.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 829.00 | | | 45 829.00 |
| |
| 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 | | | 112 793.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 112 793.00 | |
I4 DECREASES Grand Total | | | 112 793.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 112 793.00 | |
| |
| 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 | 1 293.00 | 1 293.00 | | 1 293.00 |
8E Income Taxes | 4 036.00 | 4 036.00 | | 4 036.00 |
VB VAT | 443.00 | 443.00 | | 443.00 |
VC Group and associates | 30.00 | 30.00 | | 30.00 |
VI Group and Associates | 5 200.00 | 5 200.00 | | 5 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 473.00 | 473.00 | | 473.00 |
VW VAT | 5 600.00 | 5 600.00 | | 5 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 129.00 | 16 129.00 | | 16 129.00 |
