| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 936 000.00 | | 7 936 000.00 | 7 936 000.00 |
CF Cash and cash equivalents | 19 292.00 | | 19 292.00 | 19 292.00 |
CJ TOTAL (II) | 19 292.00 | | 19 292.00 | 19 292.00 |
CO Grand total (0 to V) | 7 955 292.00 | | 7 955 292.00 | 7 955 292.00 |
CU Other investments | 7 936 000.00 | | 7 936 000.00 | 7 936 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 200 000.00 | | | 200 000.00 |
DG Other reserves | 2 697 798.00 | | | 2 697 798.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 468 330.00 | 2 897 798.00 | | 468 330.00 |
DL TOTAL (I) | 5 366 128.00 | 4 897 798.00 | | 5 366 128.00 |
DU Loans and Debts from Credit Institutions (3) | 2 582 234.00 | 3 000 000.00 | | 2 582 234.00 |
DX Trade payables and related accounts | 6 930.00 | 66 960.00 | | 6 930.00 |
DY Tax and social security liabilities | | 13 035.00 | | |
EC TOTAL (IV) | 2 589 164.00 | 3 079 995.00 | | 2 589 164.00 |
EE Grand total (I to V) | 7 955 292.00 | 7 977 792.00 | | 7 955 292.00 |
EG Accrued income and payables due within one year | 428 066.00 | | | 428 066.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 610.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 9 610.00 | |
GG - OPERATING RESULT (I - II) | | | -9 610.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 503 440.00 | |
GP Total financial income (V) | | | 503 440.00 | |
GR Interest and similar expenses | | | 25 500.00 | |
GU Total financial expenses (VI) | | | 25 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 477 940.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 468 330.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 13 035.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 503 440.00 | 3 000 800.00 | | 503 440.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 110.00 | 103 002.00 | | 35 110.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 468 330.00 | 2 897 798.00 | | 468 330.00 |
| |
| 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 | 7 936 000.00 | | | 7 936 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 936 000.00 | |
I4 DECREASES Grand Total | | | 7 936 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 936 000.00 | | | 7 936 000.00 |
| |
| 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 | 6 930.00 | 6 930.00 | | 6 930.00 |
VH Loans with a maturity of more than one year at origin | 2 582 234.00 | 421 136.00 | 1 721 386.00 | 2 582 234.00 |
VK Loans repaid during the year | 417 766.00 | | | 417 766.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 589 164.00 | 428 066.00 | 1 721 386.00 | 2 589 164.00 |
