| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 2 323 437.00 | | 2 323 437.00 | 2 323 437.00 |
CF Cash and cash equivalents | 1 639.00 | | 1 639.00 | 1 639.00 |
CJ TOTAL (II) | 2 325 076.00 | | 2 325 076.00 | 2 325 076.00 |
CO Grand total (0 to V) | 2 325 576.00 | | 2 325 576.00 | 2 325 576.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 860.00 | 23 860.00 | | 23 860.00 |
DD Legal reserve (1) | 2 386.00 | 2 386.00 | | 2 386.00 |
DH Retained earnings | 795 055.00 | 688 206.00 | | 795 055.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 128 874.00 | 106 849.00 | | 128 874.00 |
DL TOTAL (I) | 950 175.00 | 821 301.00 | | 950 175.00 |
DU Loans and Debts from Credit Institutions (3) | 102.00 | 100.00 | | 102.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 372 178.00 | 1 305 353.00 | | 1 372 178.00 |
DX Trade payables and related accounts | 3 120.00 | 3 487.00 | | 3 120.00 |
EC TOTAL (IV) | 1 375 400.00 | 1 308 940.00 | | 1 375 400.00 |
EE Grand total (I to V) | 2 325 576.00 | 2 130 241.00 | | 2 325 576.00 |
| |
| 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 | | | 6 212.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 153.00 | |
GF Total Operating Expenses (II) | | | 6 441.00 | |
GG - OPERATING RESULT (I - II) | | | -6 441.00 | |
GH Attributed profit or transferred loss (III) | | | 162 088.00 | |
GL Other interest and similar income | | | 30 978.00 | |
GP Total financial income (V) | | | 30 978.00 | |
GR Interest and similar expenses | | | 7 633.00 | |
GU Total financial expenses (VI) | | | 7 633.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 344.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 178 991.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 50 117.00 | 47 425.00 | | 50 117.00 |
HL TOTAL REVENUE (I + III + V + VII) | 193 066.00 | 167 837.00 | | 193 066.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 191.00 | 60 988.00 | | 64 191.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 128 874.00 | 106 849.00 | | 128 874.00 |
| |
| 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 | 500.00 | | | 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 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 | 3 120.00 | 3 120.00 | | 3 120.00 |
VB VAT | 23 083.00 | 23 083.00 | | 23 083.00 |
VC Group and associates | 2 300 354.00 | 2 300 354.00 | | 2 300 354.00 |
VG Loans with a maturity of up to one year at origin | 102.00 | 102.00 | | 102.00 |
VI Group and Associates | 1 372 178.00 | 1 372 178.00 | | 1 372 178.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 323 437.00 | 2 323 437.00 | | 2 323 437.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 375 400.00 | 1 375 400.00 | | 1 375 400.00 |
