| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 913 255.00 | | 913 255.00 | 913 255.00 |
BZ Other receivables | 1 104 214.00 | | 1 104 214.00 | 1 104 214.00 |
CF Cash and cash equivalents | 175 974.00 | | 175 974.00 | 175 974.00 |
CJ TOTAL (II) | 1 280 188.00 | | 1 280 188.00 | 1 280 188.00 |
CO Grand total (0 to V) | 2 193 443.00 | | 2 193 443.00 | 2 193 443.00 |
CU Other investments | 913 255.00 | | 913 255.00 | 913 255.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -2 751.00 | -3 392.00 | | -2 751.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 108.00 | 235 642.00 | | 91 108.00 |
DL TOTAL (I) | 143 357.00 | 287 249.00 | | 143 357.00 |
DX Trade payables and related accounts | 4 748.00 | 2 716.00 | | 4 748.00 |
DY Tax and social security liabilities | 21 738.00 | 117 824.00 | | 21 738.00 |
EA Other liabilities | 2 023 600.00 | 1 730 238.00 | | 2 023 600.00 |
EC TOTAL (IV) | 2 050 086.00 | 1 850 778.00 | | 2 050 086.00 |
EE Grand total (I to V) | 2 193 443.00 | 2 138 028.00 | | 2 193 443.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 754.00 | |
FX Taxes, duties, and similar payments | | | 191.00 | |
GF Total Operating Expenses (II) | | | 5 945.00 | |
GG - OPERATING RESULT (I - II) | | | -5 945.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 119 024.00 | |
GP Total financial income (V) | | | 119 024.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 119 024.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 113 079.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 236.00 | | | 236.00 |
HH Total exceptional expenses (VIII) | 236.00 | | | 236.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -236.00 | | | -236.00 |
HK Income tax | 21 735.00 | 117 822.00 | | 21 735.00 |
HL TOTAL REVENUE (I + III + V + VII) | 119 024.00 | 359 055.00 | | 119 024.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 916.00 | 123 414.00 | | 27 916.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 108.00 | 235 642.00 | | 91 108.00 |
| |
| 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 | 912 685.00 | | 570.00 | 912 685.00 |
I3 DECREASES Total Financial Fixed Assets | | | 913 255.00 | |
I4 DECREASES Grand Total | | | 913 255.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 912 685.00 | | 570.00 | 912 685.00 |
| |
| 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 | 4 748.00 | 4 748.00 | | 4 748.00 |
8E Income Taxes | 21 738.00 | 21 738.00 | | 21 738.00 |
VB VAT | 5 359.00 | | | 5 359.00 |
VC Group and associates | 1 098 855.00 | | | 1 098 855.00 |
VI Group and Associates | 2 023 600.00 | 2 023 600.00 | | 2 023 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 104 214.00 | 1 104 214.00 | | 1 104 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 050 086.00 | 2 050 086.00 | | 2 050 086.00 |
