| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 174 953.00 | | 2 174 953.00 | 2 174 953.00 |
BX Customers and related accounts | 12 453.00 | | 12 453.00 | 12 453.00 |
BZ Other receivables | 2 794.00 | | 2 794.00 | 2 794.00 |
CF Cash and cash equivalents | 102 598.00 | | 102 598.00 | 102 598.00 |
CJ TOTAL (II) | 117 846.00 | | 117 846.00 | 117 846.00 |
CO Grand total (0 to V) | 2 292 800.00 | | 2 292 800.00 | 2 292 800.00 |
CU Other investments | 2 174 953.00 | | 2 174 953.00 | 2 174 953.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 31 463.00 | | | 31 463.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 820.00 | | | 48 820.00 |
DL TOTAL (I) | 91 284.00 | | | 91 284.00 |
DV Miscellaneous Loans and Financial Debts (4) | 300 000.00 | | | 300 000.00 |
DX Trade payables and related accounts | 1 896 935.00 | | | 1 896 935.00 |
DY Tax and social security liabilities | 4 188.00 | | | 4 188.00 |
EA Other liabilities | 392.00 | | | 392.00 |
EC TOTAL (IV) | 2 201 516.00 | | | 2 201 516.00 |
EE Grand total (I to V) | 2 292 800.00 | | | 2 292 800.00 |
EG Accrued income and payables due within one year | 321 516.00 | | | 321 516.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 74 943.00 | | 74 943.00 | 74 943.00 |
FJ Net sales | 74 943.00 | | 74 943.00 | 74 943.00 |
FR Total operating income (I) | | | 74 943.00 | |
FW Other purchases and external expenses | | | 20 303.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
GF Total Operating Expenses (II) | | | 20 462.00 | |
GG - OPERATING RESULT (I - II) | | | 54 480.00 | |
GR Interest and similar expenses | | | 392.00 | |
GU Total financial expenses (VI) | | | 392.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -392.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 088.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 268.00 | | | 5 268.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 943.00 | | | 74 943.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 122.00 | | | 26 122.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 820.00 | | | 48 820.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 2 174 954.00 | |
I4 DECREASES Grand Total | | | 2 174 954.00 | |
| |
| 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 | 1 896 936.00 | 16 936.00 | | 1 896 936.00 |
8K Other liabilities (including liabilities related to repo transactions) | 300 392.00 | 300 392.00 | | 300 392.00 |
UX Other trade receivables | 12 454.00 | | | 12 454.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 248.00 | 15 248.00 | | 15 248.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 201 516.00 | 321 516.00 | | 2 201 516.00 |
