| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 71 241.00 | | 71 241.00 | 71 241.00 |
BZ Other receivables | 575 634.00 | | 575 634.00 | 575 634.00 |
CF Cash and cash equivalents | 2 974.00 | | 2 974.00 | 2 974.00 |
CH Prepaid expenses | 873.00 | | 873.00 | 873.00 |
CJ TOTAL (II) | 579 482.00 | | 579 482.00 | 579 482.00 |
CO Grand total (0 to V) | 650 723.00 | | 650 723.00 | 650 723.00 |
CU Other investments | 71 241.00 | | 71 241.00 | 71 241.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 47 500.00 | 47 500.00 | | 47 500.00 |
DD Legal reserve (1) | 4 750.00 | 4 750.00 | | 4 750.00 |
DG Other reserves | 96 691.00 | 96 691.00 | | 96 691.00 |
DH Retained earnings | 323 762.00 | 370 802.00 | | 323 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 495.00 | -27 040.00 | | 79 495.00 |
DL TOTAL (I) | 552 199.00 | 492 704.00 | | 552 199.00 |
DU Loans and Debts from Credit Institutions (3) | 26 545.00 | 32 754.00 | | 26 545.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 592.00 | 57 317.00 | | 60 592.00 |
DX Trade payables and related accounts | 1 726.00 | 1 701.00 | | 1 726.00 |
DY Tax and social security liabilities | 9 659.00 | | | 9 659.00 |
EC TOTAL (IV) | 98 523.00 | 91 773.00 | | 98 523.00 |
EE Grand total (I to V) | 650 723.00 | 584 477.00 | | 650 723.00 |
EG Accrued income and payables due within one year | 78 257.00 | 6 219.00 | | 78 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 641.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 1 860.00 | |
FZ Social Security Contributions | | | -3 024.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 478.00 | |
GG - OPERATING RESULT (I - II) | | | -3 478.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 95 952.00 | |
GP Total financial income (V) | | | 95 952.00 | |
GR Interest and similar expenses | | | 296.00 | |
GU Total financial expenses (VI) | | | 296.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 95 656.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 92 178.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 12 683.00 | | | 12 683.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 952.00 | | | 95 952.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 457.00 | 27 040.00 | | 16 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 495.00 | -27 040.00 | | 79 495.00 |
| |
| 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 | 71 241.00 | | | 71 241.00 |
I3 DECREASES Total Financial Fixed Assets | | | 71 241.00 | |
I4 DECREASES Grand Total | | | 71 241.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 71 241.00 | | | 71 241.00 |
| |
| 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 | 1 726.00 | 1 726.00 | | 1 726.00 |
8E Income Taxes | 9 659.00 | 9 659.00 | | 9 659.00 |
VC Group and associates | 575 634.00 | | | 575 634.00 |
VH Loans with a maturity of more than one year at origin | 26 545.00 | 6 279.00 | 20 266.00 | 26 545.00 |
VI Group and Associates | 60 592.00 | 60 592.00 | | 60 592.00 |
VK Loans repaid during the year | 6 205.00 | | | 6 205.00 |
VS Prepaid expenses | 873.00 | | | 873.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 576 507.00 | 576 507.00 | | 576 507.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 523.00 | 78 257.00 | 20 266.00 | 98 523.00 |
