| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 350.00 | | 350.00 | 350.00 |
BZ Other receivables | 269 703.00 | | 269 703.00 | 269 703.00 |
CJ TOTAL (II) | 269 703.00 | | 269 703.00 | 269 703.00 |
CO Grand total (0 to V) | 270 053.00 | | 270 053.00 | 270 053.00 |
CU Other investments | 350.00 | | 350.00 | 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -159 866.00 | 3 418.00 | | -159 866.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 393 793.00 | -163 284.00 | | 393 793.00 |
DL TOTAL (I) | 241 427.00 | -152 366.00 | | 241 427.00 |
DU Loans and Debts from Credit Institutions (3) | 3 424.00 | 982.00 | | 3 424.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 582.00 | 387 492.00 | | 1 582.00 |
EA Other liabilities | 23 620.00 | 174 530.00 | | 23 620.00 |
EC TOTAL (IV) | 28 625.00 | 563 004.00 | | 28 625.00 |
EE Grand total (I to V) | 270 053.00 | 410 636.00 | | 270 053.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 798.00 | |
FX Taxes, duties, and similar payments | | | 545.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 343.00 | |
GG - OPERATING RESULT (I - II) | | | -3 343.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 422 338.00 | |
GP Total financial income (V) | | | 422 338.00 | |
GR Interest and similar expenses | | | 1 582.00 | |
GU Total financial expenses (VI) | | | 1 582.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 420 756.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 417 413.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 23 620.00 | 174 530.00 | | 23 620.00 |
HL TOTAL REVENUE (I + III + V + VII) | 422 338.00 | 15 822.00 | | 422 338.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 545.00 | 179 105.00 | | 28 545.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 393 793.00 | -163 284.00 | | 393 793.00 |
| |
| 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 | 350.00 | | | 350.00 |
I3 DECREASES Total Financial Fixed Assets | | | 350.00 | |
I4 DECREASES Grand Total | | | 350.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 350.00 | | | 350.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 23 620.00 | 23 620.00 | | 23 620.00 |
VB VAT | 2 771.00 | | | 2 771.00 |
VC Group and associates | 266 932.00 | | | 266 932.00 |
VG Loans with a maturity of up to one year at origin | 3 424.00 | 3 424.00 | | 3 424.00 |
VI Group and Associates | 1 582.00 | 1 582.00 | | 1 582.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 269 703.00 | 269 703.00 | | 269 703.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 625.00 | 28 625.00 | | 28 625.00 |
