| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 050 000.00 | | 2 050 000.00 | 2 050 000.00 |
BZ Other receivables | 77 864.00 | | 77 864.00 | 77 864.00 |
CF Cash and cash equivalents | 5 992.00 | | 5 992.00 | 5 992.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 83 856.00 | | 83 856.00 | 83 856.00 |
CO Grand total (0 to V) | 2 133 856.00 | | 2 133 856.00 | 2 133 856.00 |
CU Other investments | 2 050 000.00 | | 2 050 000.00 | 2 050 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 173 000.00 | 250 000.00 | | 173 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 360 243.00 | 310 724.00 | | 360 243.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 183 410.00 | 220 987.00 | | 183 410.00 |
DL TOTAL (I) | 741 653.00 | 806 710.00 | | 741 653.00 |
DU Loans and Debts from Credit Institutions (3) | 1 311 139.00 | 606 484.00 | | 1 311 139.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 291.00 | 730 744.00 | | 73 291.00 |
DX Trade payables and related accounts | 7 621.00 | 3 434.00 | | 7 621.00 |
DY Tax and social security liabilities | 151.00 | 151.00 | | 151.00 |
EC TOTAL (IV) | 1 392 202.00 | 1 340 813.00 | | 1 392 202.00 |
EE Grand total (I to V) | 2 133 856.00 | 2 147 523.00 | | 2 133 856.00 |
EG Accrued income and payables due within one year | 269 666.00 | 324 193.00 | | 269 666.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 43 602.00 | |
FX Taxes, duties, and similar payments | | | 163.00 | |
GF Total Operating Expenses (II) | | | 43 765.00 | |
GG - OPERATING RESULT (I - II) | | | -43 765.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 243 000.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 243 000.00 | |
GR Interest and similar expenses | | | 45 621.00 | |
GU Total financial expenses (VI) | | | 45 621.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 197 379.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 153 615.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -29 795.00 | -17 482.00 | | -29 795.00 |
HL TOTAL REVENUE (I + III + V + VII) | 243 000.00 | 255 950.00 | | 243 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 590.00 | 34 963.00 | | 59 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 183 410.00 | 220 987.00 | | 183 410.00 |
| |
| 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 | 2 050 000.00 | | | 2 050 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 050 000.00 | |
I4 DECREASES Grand Total | | | 2 050 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 050 000.00 | | | 2 050 000.00 |
| |
| 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 | 7 621.00 | 7 621.00 | | 7 621.00 |
VC Group and associates | 18 414.00 | | | 18 414.00 |
VG Loans with a maturity of up to one year at origin | 1 311 139.00 | 188 603.00 | 739 380.00 | 1 311 139.00 |
VI Group and Associates | 73 291.00 | 73 291.00 | | 73 291.00 |
VJ Loans taken out during the year | 1 302 000.00 | | | 1 302 000.00 |
VK Loans repaid during the year | 1 159 176.00 | | | 1 159 176.00 |
VM Income taxes | 59 450.00 | | | 59 450.00 |
VQ Other Taxes, Duties, and Similar Debts | 151.00 | 151.00 | | 151.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 864.00 | 77 864.00 | | 77 864.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 392 202.00 | 269 666.00 | 739 380.00 | 1 392 202.00 |
