| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 964 000.00 | | 1 964 000.00 | 1 964 000.00 |
BJ TOTAL (I) | 1 964 000.00 | | 1 964 000.00 | 1 964 000.00 |
BZ Other receivables | 251 622.00 | | 251 622.00 | 251 622.00 |
CF Cash and cash equivalents | 2 130 083.00 | | 2 130 083.00 | 2 130 083.00 |
CJ TOTAL (II) | 2 381 705.00 | | 2 381 705.00 | 2 381 705.00 |
CO Grand total (0 to V) | 4 345 705.00 | | 4 345 705.00 | 4 345 705.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 972 000.00 | 972 000.00 | | 972 000.00 |
DD Legal reserve (1) | 97 200.00 | 97 200.00 | | 97 200.00 |
DG Other reserves | 1 668 242.00 | 1 280 408.00 | | 1 668 242.00 |
DH Retained earnings | | -3.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 440 108.00 | 588 717.00 | | 440 108.00 |
DL TOTAL (I) | 3 177 549.00 | 2 938 322.00 | | 3 177 549.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 122 066.00 | 908 146.00 | | 1 122 066.00 |
DX Trade payables and related accounts | 1 923.00 | 1 839.00 | | 1 923.00 |
DY Tax and social security liabilities | 44 167.00 | | | 44 167.00 |
EC TOTAL (IV) | 1 168 155.00 | 909 985.00 | | 1 168 155.00 |
EE Grand total (I to V) | 4 345 705.00 | 3 848 307.00 | | 4 345 705.00 |
EG Accrued income and payables due within one year | 1 168 155.00 | 909 985.00 | | 1 168 155.00 |
| |
| 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 | | | 1 971.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 129.00 | |
GG - OPERATING RESULT (I - II) | | | -2 129.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 450 000.00 | |
GL Other interest and similar income | | | 3 771.00 | |
GP Total financial income (V) | | | 453 771.00 | |
GR Interest and similar expenses | | | 14 230.00 | |
GU Total financial expenses (VI) | | | 14 230.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 439 541.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 437 412.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 696.00 | -2 642.00 | | -2 696.00 |
HL TOTAL REVENUE (I + III + V + VII) | 453 771.00 | 603 777.00 | | 453 771.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 663.00 | 15 060.00 | | 13 663.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 440 108.00 | 588 717.00 | | 440 108.00 |
| |
| 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 | 1 964 000.00 | | | 1 964 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 964 000.00 | |
I4 DECREASES Grand Total | | | 1 964 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 964 000.00 | | | 1 964 000.00 |
| |
| 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 | 1 923.00 | 1 923.00 | | 1 923.00 |
8E Income Taxes | 44 167.00 | 44 167.00 | | 44 167.00 |
VC Group and associates | 251 622.00 | | | 251 622.00 |
VI Group and Associates | 1 122 066.00 | 1 122 066.00 | | 1 122 066.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 251 622.00 | 251 622.00 | | 251 622.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 168 155.00 | 1 168 155.00 | | 1 168 155.00 |
