| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 080.00 | | 1 080.00 | 1 080.00 |
BZ Other receivables | 395 304.00 | | 395 304.00 | 395 304.00 |
CF Cash and cash equivalents | 300 140.00 | | 300 140.00 | 300 140.00 |
CJ TOTAL (II) | 695 445.00 | | 695 445.00 | 695 445.00 |
CO Grand total (0 to V) | 696 525.00 | | 696 525.00 | 696 525.00 |
CU Other investments | 1 080.00 | | 1 080.00 | 1 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 266 719.00 | 152 048.00 | | 266 719.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 289.00 | 114 671.00 | | 32 289.00 |
DL TOTAL (I) | 304 508.00 | 272 219.00 | | 304 508.00 |
DV Miscellaneous Loans and Financial Debts (4) | 281 665.00 | 277 103.00 | | 281 665.00 |
DX Trade payables and related accounts | 1 111.00 | 585.00 | | 1 111.00 |
DY Tax and social security liabilities | 10 374.00 | 705.00 | | 10 374.00 |
EA Other liabilities | 98 866.00 | 42 159.00 | | 98 866.00 |
EC TOTAL (IV) | 392 016.00 | 320 552.00 | | 392 016.00 |
EE Grand total (I to V) | 696 525.00 | 592 771.00 | | 696 525.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 47.00 | |
FR Total operating income (I) | | | 47.00 | |
FW Other purchases and external expenses | | | 7 678.00 | |
FX Taxes, duties, and similar payments | | | 70.00 | |
GF Total Operating Expenses (II) | | | 7 748.00 | |
GG - OPERATING RESULT (I - II) | | | -7 701.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 84 118.00 | |
GL Other interest and similar income | | | 46.00 | |
GP Total financial income (V) | | | 84 164.00 | |
GR Interest and similar expenses | | | 23 317.00 | |
GU Total financial expenses (VI) | | | 23 317.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 847.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 146.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 857.00 | 12 848.00 | | 20 857.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 211.00 | 155 548.00 | | 84 211.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 922.00 | 40 876.00 | | 51 922.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 289.00 | 114 671.00 | | 32 289.00 |
| |
| 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 | 1 080.00 | | | 1 080.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 080.00 | |
I4 DECREASES Grand Total | | | 1 080.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 080.00 | | | 1 080.00 |
| |
| 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 | 1 111.00 | 1 111.00 | | 1 111.00 |
8E Income Taxes | 9 599.00 | 9 599.00 | | 9 599.00 |
8K Other liabilities (including liabilities related to repo transactions) | 98 866.00 | 98 866.00 | | 98 866.00 |
VI Group and Associates | 281 665.00 | 281 665.00 | | 281 665.00 |
VQ Other Taxes, Duties, and Similar Debts | 775.00 | 775.00 | | 775.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 395 304.00 | | 395 304.00 | 395 304.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 392 016.00 | 392 016.00 | | 392 016.00 |
