| |
| 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 | 78 088.00 | | 78 088.00 | 78 088.00 |
CF Cash and cash equivalents | 80 424.00 | | 80 424.00 | 80 424.00 |
CH Prepaid expenses | 515.00 | | 515.00 | 515.00 |
CJ TOTAL (II) | 159 026.00 | | 159 026.00 | 159 026.00 |
CO Grand total (0 to V) | 1 159 026.00 | | 1 159 026.00 | 1 159 026.00 |
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 | 501 000.00 | 501 000.00 | | 501 000.00 |
DD Legal reserve (1) | 6 725.00 | 4 054.00 | | 6 725.00 |
DG Other reserves | 117 777.00 | 67 030.00 | | 117 777.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 217 417.00 | 53 417.00 | | 217 417.00 |
DL TOTAL (I) | 842 919.00 | 625 502.00 | | 842 919.00 |
DU Loans and Debts from Credit Institutions (3) | 215 371.00 | 275 675.00 | | 215 371.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 539.00 | 142 047.00 | | 97 539.00 |
DX Trade payables and related accounts | 2 556.00 | 2 892.00 | | 2 556.00 |
DY Tax and social security liabilities | 641.00 | 33 618.00 | | 641.00 |
EC TOTAL (IV) | 316 107.00 | 454 232.00 | | 316 107.00 |
EE Grand total (I to V) | 1 159 026.00 | 1 079 734.00 | | 1 159 026.00 |
EG Accrued income and payables due within one year | 162 291.00 | 238 908.00 | | 162 291.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 929.00 | |
FX Taxes, duties, and similar payments | | | 453.00 | |
FY Salaries and Wages | | | 637.00 | |
FZ Social Security Contributions | | | 5 807.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 10 828.00 | |
GG - OPERATING RESULT (I - II) | | | -10 828.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GR Interest and similar expenses | | | 4 948.00 | |
GU Total financial expenses (VI) | | | 4 948.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 115 052.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 224.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 5 807.00 | 4 388.00 | | 5 807.00 |
HA Exceptional income from management transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1.00 | | |
HK Income tax | -113 193.00 | 73 751.00 | | -113 193.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 000.00 | 144 591.00 | | 120 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -97 417.00 | 91 174.00 | | -97 417.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 217 417.00 | 53 417.00 | | 217 417.00 |
| |
| 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 | 2 556.00 | 2 556.00 | | 2 556.00 |
8D Social Security and Other Social Organizations | 472.00 | 472.00 | | 472.00 |
VG Loans with a maturity of up to one year at origin | 48.00 | 48.00 | | 48.00 |
VH Loans with a maturity of more than one year at origin | 215 323.00 | 61 507.00 | 153 816.00 | 215 323.00 |
VI Group and Associates | 97 539.00 | 97 539.00 | | 97 539.00 |
VM Income taxes | 78 088.00 | | | 78 088.00 |
VQ Other Taxes, Duties, and Similar Debts | 169.00 | 169.00 | | 169.00 |
VS Prepaid expenses | 515.00 | | | 515.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 603.00 | 78 603.00 | | 78 603.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 316 107.00 | 162 291.00 | 153 816.00 | 316 107.00 |
