| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 573 256.00 | | 2 573 256.00 | 2 573 256.00 |
CF Cash and cash equivalents | 425 660.00 | | 425 660.00 | 425 660.00 |
CJ TOTAL (II) | 425 660.00 | | 425 660.00 | 425 660.00 |
CO Grand total (0 to V) | 2 998 916.00 | | 2 998 916.00 | 2 998 916.00 |
CU Other investments | 2 573 256.00 | | 2 573 256.00 | 2 573 256.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 555 016.00 | 555 016.00 | | 555 016.00 |
DD Legal reserve (1) | 55 501.00 | | | 55 501.00 |
DH Retained earnings | 1 093 099.00 | | | 1 093 099.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 685 186.00 | 1 148 600.00 | | 685 186.00 |
DL TOTAL (I) | 2 388 802.00 | 1 703 616.00 | | 2 388 802.00 |
DU Loans and Debts from Credit Institutions (3) | 600 000.00 | 800 000.00 | | 600 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 297 392.00 | | |
DX Trade payables and related accounts | 7 117.00 | 7 000.00 | | 7 117.00 |
DY Tax and social security liabilities | 2 996.00 | 5 316.00 | | 2 996.00 |
EC TOTAL (IV) | 610 113.00 | 1 109 708.00 | | 610 113.00 |
EE Grand total (I to V) | 2 998 916.00 | 2 813 324.00 | | 2 998 916.00 |
EG Accrued income and payables due within one year | 210 113.00 | 509 708.00 | | 210 113.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 449.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 9 605.00 | |
GG - OPERATING RESULT (I - II) | | | -9 605.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 714 000.00 | |
GP Total financial income (V) | | | 714 000.00 | |
GR Interest and similar expenses | | | 19 209.00 | |
GU Total financial expenses (VI) | | | 19 209.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 694 791.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 685 186.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 714 000.00 | 1 242 360.00 | | 714 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 814.00 | 93 760.00 | | 28 814.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 685 186.00 | 1 148 600.00 | | 685 186.00 |
| |
| 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 | 2 573 256.00 | | | 2 573 256.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 573 256.00 | |
I4 DECREASES Grand Total | | | 2 573 256.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 573 256.00 | | | 2 573 256.00 |
| |
| 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 | 7 117.00 | 7 117.00 | | 7 117.00 |
VH Loans with a maturity of more than one year at origin | 600 000.00 | 200 000.00 | 400 000.00 | 600 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 996.00 | 2 996.00 | | 2 996.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 610 113.00 | 210 113.00 | 400 000.00 | 610 113.00 |
