| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 480 000.00 | | 2 480 000.00 | 2 480 000.00 |
BZ Other receivables | 202 200.00 | | 202 200.00 | 202 200.00 |
CF Cash and cash equivalents | 1 401.00 | | 1 401.00 | 1 401.00 |
CJ TOTAL (II) | 203 601.00 | | 203 601.00 | 203 601.00 |
CO Grand total (0 to V) | 2 683 601.00 | | 2 683 601.00 | 2 683 601.00 |
CU Other investments | 2 480 000.00 | | 2 480 000.00 | 2 480 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 300 000.00 | | | 1 300 000.00 |
DD Legal reserve (1) | 130 000.00 | | | 130 000.00 |
DG Other reserves | 457 805.00 | | | 457 805.00 |
DH Retained earnings | -10 084.00 | | | -10 084.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 129 076.00 | | | 129 076.00 |
DL TOTAL (I) | 2 006 798.00 | | | 2 006 798.00 |
DU Loans and Debts from Credit Institutions (3) | 482 199.00 | | | 482 199.00 |
DV Miscellaneous Loans and Financial Debts (4) | 194 249.00 | | | 194 249.00 |
DX Trade payables and related accounts | 355.00 | | | 355.00 |
EC TOTAL (IV) | 676 803.00 | | | 676 803.00 |
EE Grand total (I to V) | 2 683 601.00 | | | 2 683 601.00 |
EG Accrued income and payables due within one year | 252 109.00 | | | 252 109.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 45.00 | | | 45.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 475.00 | |
GF Total Operating Expenses (II) | | | 3 475.00 | |
GG - OPERATING RESULT (I - II) | | | -3 475.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 141 535.00 | |
GP Total financial income (V) | | | 141 535.00 | |
GR Interest and similar expenses | | | 14 380.00 | |
GU Total financial expenses (VI) | | | 14 380.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 127 154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 123 678.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 398.00 | | | -5 398.00 |
HL TOTAL REVENUE (I + III + V + VII) | 141 535.00 | | | 141 535.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 458.00 | | | 12 458.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 129 076.00 | | | 129 076.00 |
| |
| 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 | 2 480 000.00 | | | 2 480 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 480 000.00 | |
I4 DECREASES Grand Total | | | 2 480 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 480 000.00 | | | 2 480 000.00 |
| |
| 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 | 355.00 | 355.00 | | 355.00 |
8K Other liabilities (including liabilities related to repo transactions) | 194 249.00 | 194 249.00 | | 194 249.00 |
VG Loans with a maturity of up to one year at origin | 45.00 | 45.00 | | 45.00 |
VH Loans with a maturity of more than one year at origin | 482 154.00 | 57 460.00 | 240 476.00 | 482 154.00 |
VK Loans repaid during the year | 55 455.00 | | | 55 455.00 |
VN Other taxes, similar payments | 202 200.00 | | | 202 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 202 200.00 | 202 200.00 | | 202 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 676 803.00 | 252 110.00 | 240 476.00 | 676 803.00 |
