| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 624 984.00 | | 624 984.00 | 624 984.00 |
BZ Other receivables | 258 582.00 | | 258 582.00 | 258 582.00 |
CF Cash and cash equivalents | 209 325.00 | | 209 325.00 | 209 325.00 |
CJ TOTAL (II) | 467 907.00 | | 467 907.00 | 467 907.00 |
CO Grand total (0 to V) | 1 092 891.00 | | 1 092 891.00 | 1 092 891.00 |
CU Other investments | 624 984.00 | | 624 984.00 | 624 984.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 660 982.00 | 398 205.00 | | 660 982.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 416 525.00 | 262 779.00 | | 416 525.00 |
DL TOTAL (I) | 1 088 508.00 | 671 982.00 | | 1 088 508.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 30.00 | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 324 925.00 | | |
DX Trade payables and related accounts | 4 278.00 | 3 604.00 | | 4 278.00 |
DY Tax and social security liabilities | 76.00 | 57 747.00 | | 76.00 |
EC TOTAL (IV) | 4 384.00 | 386 306.00 | | 4 384.00 |
EE Grand total (I to V) | 1 092 891.00 | 1 058 289.00 | | 1 092 891.00 |
EG Accrued income and payables due within one year | 4 384.00 | 386 306.00 | | 4 384.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 817.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 2 893.00 | |
GG - OPERATING RESULT (I - II) | | | -2 893.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 420 138.00 | |
GP Total financial income (V) | | | 420 198.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 420 198.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 417 304.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 779.00 | -596.00 | | 779.00 |
HL TOTAL REVENUE (I + III + V + VII) | 420 198.00 | 266 694.00 | | 420 198.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 672.00 | 3 916.00 | | 3 672.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 416 525.00 | 262 778.00 | | 416 525.00 |
| |
| 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 | 621 250.00 | | 3 734.00 | 621 250.00 |
I3 DECREASES Total Financial Fixed Assets | | | 624 984.00 | |
I4 DECREASES Grand Total | | | 624 984.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 621 250.00 | | 3 734.00 | 621 250.00 |
| |
| 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 | 4 278.00 | 4 278.00 | | 4 278.00 |
VC Group and associates | 240 624.00 | | | 240 624.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VK Loans repaid during the year | 204 146.00 | | | 204 146.00 |
VM Income taxes | 17 153.00 | | | 17 153.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 806.00 | | | 806.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 258 582.00 | 258 582.00 | | 258 582.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 384.00 | 4 384.00 | | 4 384.00 |
