| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600.00 | | 600.00 | 600.00 |
BZ Other receivables | 1 153 332.00 | | 1 153 332.00 | 1 153 332.00 |
CF Cash and cash equivalents | 356.00 | | 356.00 | 356.00 |
CJ TOTAL (II) | 1 153 688.00 | | 1 153 688.00 | 1 153 688.00 |
CO Grand total (0 to V) | 1 154 288.00 | | 1 154 288.00 | 1 154 288.00 |
CU Other investments | 600.00 | | 600.00 | 600.00 |
| |
| 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 | -361 964.00 | -142 899.00 | | -361 964.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 895 677.00 | -219 066.00 | | 895 677.00 |
DL TOTAL (I) | 541 212.00 | -354 464.00 | | 541 212.00 |
DV Miscellaneous Loans and Financial Debts (4) | 609 772.00 | 601 061.00 | | 609 772.00 |
DX Trade payables and related accounts | 3 304.00 | 3 304.00 | | 3 304.00 |
EC TOTAL (IV) | 613 076.00 | 604 364.00 | | 613 076.00 |
EE Grand total (I to V) | 1 154 288.00 | 249 900.00 | | 1 154 288.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 664.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | 153.00 | |
GF Total Operating Expenses (II) | | | 5 892.00 | |
GG - OPERATING RESULT (I - II) | | | -5 892.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 900 000.00 | |
GL Other interest and similar income | | | 4 320.00 | |
GP Total financial income (V) | | | 904 320.00 | |
GR Interest and similar expenses | | | 2 751.00 | |
GU Total financial expenses (VI) | | | 2 751.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 901 569.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 895 677.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 212 340.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 904 320.00 | 1 485.00 | | 904 320.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 644.00 | 220 550.00 | | 8 644.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 895 677.00 | -219 066.00 | | 895 677.00 |
| |
| 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 | 600.00 | | | 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600.00 | |
I4 DECREASES Grand Total | | | 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600.00 | | | 600.00 |
| |
| 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 | 3 304.00 | 3 304.00 | | 3 304.00 |
VB VAT | 751.00 | | | 751.00 |
VC Group and associates | 1 152 581.00 | | | 1 152 581.00 |
VI Group and Associates | 609 772.00 | 609 772.00 | | 609 772.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 153 332.00 | 1 153 332.00 | | 1 153 332.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 613 076.00 | 613 076.00 | | 613 076.00 |
