| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 200 000.00 | | 2 200 000.00 | 2 200 000.00 |
BZ Other receivables | 142 176.00 | | 142 176.00 | 142 176.00 |
CF Cash and cash equivalents | 222 603.00 | | 222 603.00 | 222 603.00 |
CJ TOTAL (II) | 364 779.00 | | 364 779.00 | 364 779.00 |
CO Grand total (0 to V) | 2 564 779.00 | | 2 564 779.00 | 2 564 779.00 |
CU Other investments | 2 200 000.00 | | 2 200 000.00 | 2 200 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 384 560.00 | 384 560.00 | | 384 560.00 |
DD Legal reserve (1) | 12 278.00 | 6 087.00 | | 12 278.00 |
DE Statutory or contractual reserves | 233 282.00 | 115 661.00 | | 233 282.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 228 832.00 | 123 812.00 | | 228 832.00 |
DL TOTAL (I) | 858 953.00 | 630 120.00 | | 858 953.00 |
DU Loans and Debts from Credit Institutions (3) | 873 994.00 | 1 018 400.00 | | 873 994.00 |
DV Miscellaneous Loans and Financial Debts (4) | 830 704.00 | 709 864.00 | | 830 704.00 |
DX Trade payables and related accounts | 1 128.00 | 9 248.00 | | 1 128.00 |
EC TOTAL (IV) | 1 705 826.00 | 1 737 511.00 | | 1 705 826.00 |
EE Grand total (I to V) | 2 564 779.00 | 2 367 632.00 | | 2 564 779.00 |
EG Accrued income and payables due within one year | 982 376.00 | 970 221.00 | | 982 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 851.00 | |
FZ Social Security Contributions | | | -1 865.00 | |
GF Total Operating Expenses (II) | | | -14.00 | |
GG - OPERATING RESULT (I - II) | | | 14.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 240 000.00 | |
GP Total financial income (V) | | | 240 000.00 | |
GR Interest and similar expenses | | | 15 525.00 | |
GU Total financial expenses (VI) | | | 15 525.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 224 475.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 224 489.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 343.00 | -13 094.00 | | -4 343.00 |
HL TOTAL REVENUE (I + III + V + VII) | 240 000.00 | 150 000.00 | | 240 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 168.00 | 26 188.00 | | 11 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 228 832.00 | 123 812.00 | | 228 832.00 |
| |
| 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 | 1 128.00 | 1 128.00 | | 1 128.00 |
VG Loans with a maturity of up to one year at origin | 11 376.00 | 11 376.00 | | 11 376.00 |
VH Loans with a maturity of more than one year at origin | 862 618.00 | 139 168.00 | 501 726.00 | 862 618.00 |
VI Group and Associates | 830 704.00 | 830 704.00 | | 830 704.00 |
VK Loans repaid during the year | 137 382.00 | | | 137 382.00 |
VM Income taxes | 142 176.00 | 142 176.00 | | 142 176.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 142 176.00 | 142 176.00 | | 142 176.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 705 826.00 | 982 376.00 | 501 726.00 | 1 705 826.00 |
