| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 500 000.00 | 500 000.00 | 2 000 000.00 | 2 500 000.00 |
BZ Other receivables | 36 144.00 | | 36 144.00 | 36 144.00 |
CD Marketable securities | 41 722.00 | | 41 722.00 | 41 722.00 |
CF Cash and cash equivalents | 588.00 | | 588.00 | 588.00 |
CJ TOTAL (II) | 78 454.00 | | 78 454.00 | 78 454.00 |
CO Grand total (0 to V) | 2 578 454.00 | 500 000.00 | 2 078 454.00 | 2 578 454.00 |
CU Other investments | 2 500 000.00 | 500 000.00 | 2 000 000.00 | 2 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 665 000.00 | 665 000.00 | | 665 000.00 |
DD Legal reserve (1) | 36 532.00 | 36 532.00 | | 36 532.00 |
DG Other reserves | 694 137.00 | 694 137.00 | | 694 137.00 |
DH Retained earnings | -383 656.00 | | | -383 656.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 914.00 | -383 656.00 | | 76 914.00 |
DL TOTAL (I) | 1 088 928.00 | 1 012 014.00 | | 1 088 928.00 |
DU Loans and Debts from Credit Institutions (3) | 620 631.00 | 777 665.00 | | 620 631.00 |
DV Miscellaneous Loans and Financial Debts (4) | 315 407.00 | 254 054.00 | | 315 407.00 |
DX Trade payables and related accounts | 14 923.00 | 12 261.00 | | 14 923.00 |
DY Tax and social security liabilities | 38 564.00 | 71 998.00 | | 38 564.00 |
EC TOTAL (IV) | 989 526.00 | 1 115 979.00 | | 989 526.00 |
EE Grand total (I to V) | 2 078 454.00 | 2 127 993.00 | | 2 078 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 10 255.00 | |
FX Taxes, duties, and similar payments | | | 172.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 427.00 | |
GG - OPERATING RESULT (I - II) | | | -10 427.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 108 904.00 | |
GL Other interest and similar income | | | 1 775.00 | |
GP Total financial income (V) | | | 110 679.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 35 544.00 | |
GU Total financial expenses (VI) | | | 35 544.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 75 135.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 4 580.00 | | |
HH Total exceptional expenses (VIII) | | 4 580.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4 580.00 | | |
HK Income tax | -12 207.00 | -14 499.00 | | -12 207.00 |
HL TOTAL REVENUE (I + III + V + VII) | 110 679.00 | 162 917.00 | | 110 679.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 764.00 | 546 573.00 | | 33 764.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 914.00 | -383 656.00 | | 76 914.00 |
| |
| 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 | 2 500 000.00 | | | 2 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 500 000.00 | |
I4 DECREASES Grand Total | | | 2 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 500 000.00 | | | 2 500 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 500 000.00 | | | 500 000.00 |
7C Grand total | 500 000.00 | | | 500 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 14 923.00 | 14 923.00 | | 14 923.00 |
8E Income Taxes | 38 434.00 | 38 434.00 | | 38 434.00 |
VG Loans with a maturity of up to one year at origin | 132.00 | 132.00 | | 132.00 |
VH Loans with a maturity of more than one year at origin | 620 499.00 | 157 642.00 | 462 857.00 | 620 499.00 |
VI Group and Associates | 315 407.00 | 315 407.00 | | 315 407.00 |
VK Loans repaid during the year | 154 286.00 | | | 154 286.00 |
VM Income taxes | 36 144.00 | | | 36 144.00 |
VQ Other Taxes, Duties, and Similar Debts | 130.00 | 130.00 | | 130.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 144.00 | 36 144.00 | | 36 144.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 989 526.00 | 526 669.00 | 462 857.00 | 989 526.00 |
