| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 876 200.00 | | 876 200.00 | 876 200.00 |
BZ Other receivables | 2 007 342.00 | | 2 007 342.00 | 2 007 342.00 |
CF Cash and cash equivalents | 42 158.00 | | 42 158.00 | 42 158.00 |
CJ TOTAL (II) | 2 049 500.00 | | 2 049 500.00 | 2 049 500.00 |
CO Grand total (0 to V) | 2 925 700.00 | | 2 925 700.00 | 2 925 700.00 |
CU Other investments | 876 200.00 | | 876 200.00 | 876 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 366 200.00 | 1 366 200.00 | | 1 366 200.00 |
DH Retained earnings | -255 170.00 | -596 693.00 | | -255 170.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 487 246.00 | 341 524.00 | | 487 246.00 |
DL TOTAL (I) | 1 598 276.00 | 1 111 030.00 | | 1 598 276.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 324 033.00 | 1 363 448.00 | | 1 324 033.00 |
DX Trade payables and related accounts | 3 390.00 | 1 760.00 | | 3 390.00 |
EC TOTAL (IV) | 1 327 423.00 | 1 365 208.00 | | 1 327 423.00 |
EE Grand total (I to V) | 2 925 700.00 | 2 476 238.00 | | 2 925 700.00 |
EG Accrued income and payables due within one year | 1 327 423.00 | 1 365 208.00 | | 1 327 423.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 073.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
GF Total Operating Expenses (II) | | | 6 200.00 | |
GG - OPERATING RESULT (I - II) | | | -6 200.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 354 407.00 | |
GP Total financial income (V) | | | 354 407.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 354 407.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 348 207.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -139 039.00 | -113 911.00 | | -139 039.00 |
HL TOTAL REVENUE (I + III + V + VII) | 354 407.00 | 232 007.00 | | 354 407.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -132 839.00 | -109 516.00 | | -132 839.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 487 246.00 | 341 524.00 | | 487 246.00 |
| |
| 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 | 876 200.00 | | | 876 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 876 200.00 | |
I4 DECREASES Grand Total | | | 876 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 876 200.00 | | | 876 200.00 |
| |
| 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 | 3 390.00 | 3 390.00 | | 3 390.00 |
VC Group and associates | 2 006 406.00 | | | 2 006 406.00 |
VI Group and Associates | 1 324 033.00 | 1 324 033.00 | | 1 324 033.00 |
VM Income taxes | 936.00 | | | 936.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 007 342.00 | 2 007 342.00 | | 2 007 342.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 327 423.00 | 1 327 423.00 | | 1 327 423.00 |
