| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
BZ Other receivables | 47 252.00 | | 47 252.00 | 47 252.00 |
CF Cash and cash equivalents | 5 730.00 | | 5 730.00 | 5 730.00 |
CJ TOTAL (II) | 52 982.00 | | 52 982.00 | 52 982.00 |
CO Grand total (0 to V) | 1 052 982.00 | | 1 052 982.00 | 1 052 982.00 |
CU Other investments | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 495 000.00 | 495 000.00 | | 495 000.00 |
DD Legal reserve (1) | 14 360.00 | 10 809.00 | | 14 360.00 |
DG Other reserves | 68 461.00 | 57 921.00 | | 68 461.00 |
DH Retained earnings | 27 235.00 | 27 235.00 | | 27 235.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 124 484.00 | 71 015.00 | | 124 484.00 |
DL TOTAL (I) | 729 541.00 | 661 982.00 | | 729 541.00 |
DU Loans and Debts from Credit Institutions (3) | 239 652.00 | 311 261.00 | | 239 652.00 |
DV Miscellaneous Loans and Financial Debts (4) | 81 679.00 | 98 827.00 | | 81 679.00 |
DX Trade payables and related accounts | 2 108.00 | 1 490.00 | | 2 108.00 |
EC TOTAL (IV) | 323 440.00 | 411 579.00 | | 323 440.00 |
EE Grand total (I to V) | 1 052 982.00 | 1 073 561.00 | | 1 052 982.00 |
EG Accrued income and payables due within one year | 164 483.00 | 177 969.00 | | 164 483.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 391.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 5 393.00 | |
GG - OPERATING RESULT (I - II) | | | -5 393.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 140 000.00 | |
GP Total financial income (V) | | | 140 000.00 | |
GR Interest and similar expenses | | | 12 971.00 | |
GU Total financial expenses (VI) | | | 12 971.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 127 028.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 121 635.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 849.00 | -6 667.00 | | -2 849.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 124 484.00 | 71 015.00 | | 124 484.00 |
| |
| 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 | 1 000 000.00 | | | 1 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000 000.00 | |
I4 DECREASES Grand Total | | | 1 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000 000.00 | | | 1 000 000.00 |
| |
| 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 | 2 109.00 | 2 109.00 | | 2 109.00 |
VH Loans with a maturity of more than one year at origin | 239 653.00 | 80 695.00 | 80 695.00 | 239 653.00 |
VI Group and Associates | 81 679.00 | 81 679.00 | | 81 679.00 |
VK Loans repaid during the year | 71 609.00 | | | 71 609.00 |
VM Income taxes | 47 252.00 | | | 47 252.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 252.00 | 47 252.00 | | 47 252.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 323 441.00 | 164 484.00 | 158 957.00 | 323 441.00 |
