| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 800 000.00 | | 800 000.00 | 800 000.00 |
BZ Other receivables | 166 584.00 | | 166 584.00 | 166 584.00 |
CF Cash and cash equivalents | 77 796.00 | | 77 796.00 | 77 796.00 |
CJ TOTAL (II) | 244 380.00 | | 244 380.00 | 244 380.00 |
CO Grand total (0 to V) | 1 044 380.00 | | 1 044 380.00 | 1 044 380.00 |
CU Other investments | 800 000.00 | | 800 000.00 | 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 410 000.00 | 410 000.00 | | 410 000.00 |
DD Legal reserve (1) | 4 734.00 | 1 637.00 | | 4 734.00 |
DG Other reserves | 89 946.00 | 31 099.00 | | 89 946.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 236 289.00 | 61 944.00 | | 236 289.00 |
DL TOTAL (I) | 740 969.00 | 504 680.00 | | 740 969.00 |
DU Loans and Debts from Credit Institutions (3) | 296 622.00 | 352 490.00 | | 296 622.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 000.00 | 11 000.00 | | 6 000.00 |
DX Trade payables and related accounts | 667.00 | 247.00 | | 667.00 |
DY Tax and social security liabilities | 121.00 | 74 433.00 | | 121.00 |
EC TOTAL (IV) | 303 410.00 | 438 171.00 | | 303 410.00 |
EE Grand total (I to V) | 1 044 380.00 | 942 851.00 | | 1 044 380.00 |
EG Accrued income and payables due within one year | 67 774.00 | 146 610.00 | | 67 774.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 702.00 | |
FX Taxes, duties, and similar payments | | | 160.00 | |
GF Total Operating Expenses (II) | | | 3 862.00 | |
GG - OPERATING RESULT (I - II) | | | -3 862.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GR Interest and similar expenses | | | 6 268.00 | |
GU Total financial expenses (VI) | | | 6 268.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 63 732.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 870.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -176 419.00 | -3 690.00 | | -176 419.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 000.00 | 70 000.00 | | 70 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -166 289.00 | 8 056.00 | | -166 289.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 236 289.00 | 61 944.00 | | 236 289.00 |
| |
| 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 | 800 000.00 | | | 800 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 800 000.00 | |
I4 DECREASES Grand Total | | | 800 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 800 000.00 | | | 800 000.00 |
| |
| 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 | 667.00 | 667.00 | | 667.00 |
VC Group and associates | 71 961.00 | | | 71 961.00 |
VG Loans with a maturity of up to one year at origin | 5 061.00 | 5 061.00 | | 5 061.00 |
VH Loans with a maturity of more than one year at origin | 291 561.00 | 55 925.00 | 235 636.00 | 291 561.00 |
VI Group and Associates | 6 000.00 | 6 000.00 | | 6 000.00 |
VK Loans repaid during the year | 54 780.00 | | | 54 780.00 |
VM Income taxes | 94 623.00 | | | 94 623.00 |
VQ Other Taxes, Duties, and Similar Debts | 121.00 | 121.00 | | 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 166 584.00 | 166 584.00 | | 166 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 303 410.00 | 67 774.00 | 235 636.00 | 303 410.00 |
