| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 240.00 | | 2 240.00 | 2 240.00 |
BZ Other receivables | 365 568.00 | | 365 568.00 | 365 568.00 |
CF Cash and cash equivalents | 13 193.00 | | 13 193.00 | 13 193.00 |
CJ TOTAL (II) | 378 761.00 | | 378 761.00 | 378 761.00 |
CO Grand total (0 to V) | 381 001.00 | | 381 001.00 | 381 001.00 |
CU Other investments | 2 240.00 | | 2 240.00 | 2 240.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 10 901.00 | | | 10 901.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 360 850.00 | 299 001.00 | | 360 850.00 |
DL TOTAL (I) | 372 850.00 | 300 001.00 | | 372 850.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 690.00 | 4 480.00 | | 4 690.00 |
DX Trade payables and related accounts | 1 068.00 | 1 020.00 | | 1 068.00 |
DY Tax and social security liabilities | 2 393.00 | 2 104.00 | | 2 393.00 |
EC TOTAL (IV) | 8 151.00 | 7 604.00 | | 8 151.00 |
EE Grand total (I to V) | 381 001.00 | 307 605.00 | | 381 001.00 |
EG Accrued income and payables due within one year | 8 151.00 | 7 604.00 | | 8 151.00 |
EI Including equity loans | 4 690.00 | | | 4 690.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 325.00 | |
GF Total Operating Expenses (II) | | | 2 325.00 | |
GG - OPERATING RESULT (I - II) | | | -2 325.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 365 568.00 | |
GP Total financial income (V) | | | 365 568.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 365 568.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 363 243.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 393.00 | 2 104.00 | | 2 393.00 |
HL TOTAL REVENUE (I + III + V + VII) | 365 568.00 | 302 185.00 | | 365 568.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 718.00 | 3 184.00 | | 4 718.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 360 850.00 | 299 001.00 | | 360 850.00 |
| |
| 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 | 2 240.00 | | | 2 240.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 240.00 | |
I4 DECREASES Grand Total | | | 2 240.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 240.00 | | | 2 240.00 |
| |
| 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 | 1 068.00 | 1 068.00 | | 1 068.00 |
8E Income Taxes | 2 393.00 | 2 393.00 | | 2 393.00 |
VC Group and associates | 365 568.00 | 365 568.00 | | 365 568.00 |
VI Group and Associates | 4 690.00 | 4 690.00 | | 4 690.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 365 568.00 | 365 568.00 | | 365 568.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 151.00 | 8 151.00 | | 8 151.00 |
