| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 156 579.00 | | 156 579.00 | 156 579.00 |
BZ Other receivables | 554 904.00 | | 554 904.00 | 554 904.00 |
CJ TOTAL (II) | 554 904.00 | | 554 904.00 | 554 904.00 |
CO Grand total (0 to V) | 711 483.00 | | 711 483.00 | 711 483.00 |
CU Other investments | 156 429.00 | | 156 429.00 | 156 429.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 229 000.00 | 229 000.00 | | 229 000.00 |
DD Legal reserve (1) | 22 900.00 | 22 900.00 | | 22 900.00 |
DG Other reserves | 2 575.00 | 2 575.00 | | 2 575.00 |
DH Retained earnings | 107 577.00 | 34 802.00 | | 107 577.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 330 776.00 | 572 775.00 | | 330 776.00 |
DL TOTAL (I) | 692 828.00 | 862 052.00 | | 692 828.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 855.00 | 10 753.00 | | 16 855.00 |
DX Trade payables and related accounts | 1 800.00 | 1 769.00 | | 1 800.00 |
EC TOTAL (IV) | 18 655.00 | 12 522.00 | | 18 655.00 |
EE Grand total (I to V) | 711 483.00 | 874 574.00 | | 711 483.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 046.00 | |
GE Other Expenses | | | 229.00 | |
GF Total Operating Expenses (II) | | | 4 275.00 | |
GG - OPERATING RESULT (I - II) | | | -4 275.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 341 382.00 | |
GP Total financial income (V) | | | 341 383.00 | |
GS Negative differences of foreign exchange | | | 7.00 | |
GU Total financial expenses (VI) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 341 375.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 337 101.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 91.00 | | | 91.00 |
HH Total exceptional expenses (VIII) | 91.00 | | | 91.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -91.00 | | | -91.00 |
HK Income tax | 6 234.00 | 10 752.00 | | 6 234.00 |
HL TOTAL REVENUE (I + III + V + VII) | 341 383.00 | 587 221.00 | | 341 383.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 607.00 | 14 446.00 | | 10 607.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 330 776.00 | 572 775.00 | | 330 776.00 |
| |
| 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 | 140 043.00 | | 16 855.00 | 140 043.00 |
I3 DECREASES Total Financial Fixed Assets | | 319.00 | 156 429.00 | |
I4 DECREASES Grand Total | | 319.00 | 156 579.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 150.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 150.00 | | | 150.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 139 894.00 | | 16 855.00 | 139 894.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 16 855.00 | | | 16 855.00 |
8B Suppliers and Related Accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
VC Group and associates | 554 904.00 | 554 904.00 | | 554 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 554 904.00 | 554 904.00 | | 554 904.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 655.00 | 1 800.00 | | 18 655.00 |
