| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 050 950.00 | | 3 050 950.00 | 3 050 950.00 |
BZ Other receivables | 474 259.00 | | 474 259.00 | 474 259.00 |
CF Cash and cash equivalents | 2 150.00 | | 2 150.00 | 2 150.00 |
CJ TOTAL (II) | 476 410.00 | | 476 410.00 | 476 410.00 |
CO Grand total (0 to V) | 3 527 360.00 | | 3 527 360.00 | 3 527 360.00 |
CU Other investments | 3 050 950.00 | | 3 050 950.00 | 3 050 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 2 196 609.00 | 2 197 535.00 | | 2 196 609.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 590 006.00 | 599 074.00 | | 590 006.00 |
DV Miscellaneous Loans and Financial Debts (4) | 732 150.00 | 476 049.00 | | 732 150.00 |
DX Trade payables and related accounts | 6 594.00 | 3 900.00 | | 6 594.00 |
EC TOTAL (IV) | 738 744.00 | 479 949.00 | | 738 744.00 |
EE Grand total (I to V) | 3 527 360.00 | 3 278 558.00 | | 3 527 360.00 |
EG Accrued income and payables due within one year | 738 744.00 | 479 949.00 | | 738 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 322.00 | |
FX Taxes, duties, and similar payments | | | 927.00 | |
GF Total Operating Expenses (II) | | | 5 248.00 | |
GG - OPERATING RESULT (I - II) | | | -5 248.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 600 000.00 | |
GP Total financial income (V) | | | 600 000.00 | |
GR Interest and similar expenses | | | 8 632.00 | |
GU Total financial expenses (VI) | | | 8 632.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 591 368.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 586 120.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 2 330.00 | | |
HH Total exceptional expenses (VIII) | | 2 330.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 330.00 | | |
HK Income tax | -3 886.00 | 702.00 | | -3 886.00 |
HL TOTAL REVENUE (I + III + V + VII) | 600 000.00 | 607 516.00 | | 600 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 994.00 | 8 442.00 | | 9 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 590 006.00 | 599 074.00 | | 590 006.00 |
| |
| 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 | 3 050 000.00 | | 950.00 | 3 050 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 050 950.00 | |
I4 DECREASES Grand Total | | | 3 050 950.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 050 000.00 | | 950.00 | 3 050 000.00 |
| |
| 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 | 6 594.00 | 6 594.00 | | 6 594.00 |
8K Other liabilities (including liabilities related to repo transactions) | 732 150.00 | 732 150.00 | | 732 150.00 |
VP Miscellaneous | 474 259.00 | 474 259.00 | | 474 259.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 474 259.00 | 474 259.00 | | 474 259.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 738 744.00 | 738 744.00 | | 738 744.00 |
