| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 13 374.00 | | 13 374.00 | 13 374.00 |
BZ Other receivables | 115 118.00 | | 115 118.00 | 115 118.00 |
CF Cash and cash equivalents | 1 570.00 | | 1 570.00 | 1 570.00 |
CJ TOTAL (II) | 116 688.00 | | 116 688.00 | 116 688.00 |
CO Grand total (0 to V) | 130 062.00 | | 130 062.00 | 130 062.00 |
CU Other investments | 13 374.00 | | 13 374.00 | 13 374.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 21 767.00 | 24 064.00 | | 21 767.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 649.00 | -2 298.00 | | 33 649.00 |
DL TOTAL (I) | 56 516.00 | 22 867.00 | | 56 516.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 994.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 72 827.00 | 20 931.00 | | 72 827.00 |
DY Tax and social security liabilities | | 24 504.00 | | |
EA Other liabilities | 719.00 | 850.00 | | 719.00 |
EC TOTAL (IV) | 73 546.00 | 48 278.00 | | 73 546.00 |
EE Grand total (I to V) | 130 062.00 | 71 145.00 | | 130 062.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 372.00 | |
FX Taxes, duties, and similar payments | | | 132.00 | |
GF Total Operating Expenses (II) | | | 4 504.00 | |
GG - OPERATING RESULT (I - II) | | | -4 504.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 433.00 | |
GL Other interest and similar income | | | 844.00 | |
GP Total financial income (V) | | | 40 277.00 | |
GR Interest and similar expenses | | | 924.00 | |
GU Total financial expenses (VI) | | | 924.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 353.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 849.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 1 200.00 | 2 647.00 | | 1 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 200.00 | -2 647.00 | | -1 200.00 |
HK Income tax | | 28 079.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 277.00 | 29 706.00 | | 40 277.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 628.00 | 32 004.00 | | 6 628.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 649.00 | -2 298.00 | | 33 649.00 |
| |
| 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 | 13 374.00 | | | 13 374.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 374.00 | |
I4 DECREASES Grand Total | | | 13 374.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 374.00 | | | 13 374.00 |
| |
| 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) | 73 546.00 | 73 546.00 | | 73 546.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 115 118.00 | 115 118.00 | | 115 118.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 546.00 | 73 546.00 | | 73 546.00 |
