| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 500 000.00 | 2 555 870.00 | 2 944 130.00 | 5 500 000.00 |
BZ Other receivables | 50 918.00 | | 50 918.00 | 50 918.00 |
CF Cash and cash equivalents | 57 912.00 | | 57 912.00 | 57 912.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 108 830.00 | | 108 830.00 | 108 830.00 |
CO Grand total (0 to V) | 5 608 830.00 | 2 555 870.00 | 3 052 960.00 | 5 608 830.00 |
CU Other investments | 5 500 000.00 | 2 555 870.00 | 2 944 130.00 | 5 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 300 000.00 | 3 300 000.00 | | 3 300 000.00 |
DD Legal reserve (1) | 330 000.00 | 330 000.00 | | 330 000.00 |
DG Other reserves | 310 687.00 | 760 687.00 | | 310 687.00 |
DH Retained earnings | -2 248 686.00 | | | -2 248 686.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 434 717.00 | -2 248 686.00 | | 434 717.00 |
DL TOTAL (I) | 2 126 718.00 | 2 142 000.00 | | 2 126 718.00 |
DU Loans and Debts from Credit Institutions (3) | 862 369.00 | 934 596.00 | | 862 369.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 918.00 | | | 50 918.00 |
DX Trade payables and related accounts | 12 954.00 | 4 750.00 | | 12 954.00 |
DY Tax and social security liabilities | | 91.00 | | |
EC TOTAL (IV) | 926 241.00 | 939 437.00 | | 926 241.00 |
EE Grand total (I to V) | 3 052 960.00 | 3 081 438.00 | | 3 052 960.00 |
EG Accrued income and payables due within one year | 357 336.00 | 296 587.00 | | 357 336.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 840.00 | |
FX Taxes, duties, and similar payments | | | 28.00 | |
GF Total Operating Expenses (II) | | | 9 868.00 | |
GG - OPERATING RESULT (I - II) | | | -9 868.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 450 000.00 | |
GP Total financial income (V) | | | 450 000.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 5 414.00 | |
GU Total financial expenses (VI) | | | 5 414.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 444 585.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 434 717.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 450 000.00 | 340 000.00 | | 450 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 282.00 | 2 588 686.00 | | 15 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 434 717.00 | -2 248 686.00 | | 434 717.00 |
| |
| 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 | 5 500 000.00 | | | 5 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 500 000.00 | |
I4 DECREASES Grand Total | | | 5 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 500 000.00 | | | 5 500 000.00 |
| |
| 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 | 12 954.00 | 12 954.00 | | 12 954.00 |
VH Loans with a maturity of more than one year at origin | 862 369.00 | 293 464.00 | 568 904.00 | 862 369.00 |
VI Group and Associates | 50 918.00 | 50 918.00 | | 50 918.00 |
VK Loans repaid during the year | 72 200.00 | | | 72 200.00 |
VM Income taxes | 50 918.00 | | | 50 918.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 918.00 | 50 918.00 | | 50 918.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 926 241.00 | 357 336.00 | 568 904.00 | 926 241.00 |
