| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 000 000.00 | | 4 000 000.00 | 4 000 000.00 |
BZ Other receivables | 218 969.00 | | 218 969.00 | 218 969.00 |
CF Cash and cash equivalents | 26 048.00 | | 26 048.00 | 26 048.00 |
CJ TOTAL (II) | 245 017.00 | | 245 017.00 | 245 017.00 |
CO Grand total (0 to V) | 4 245 017.00 | | 4 245 017.00 | 4 245 017.00 |
CU Other investments | 4 000 000.00 | | 4 000 000.00 | 4 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 446 001.00 | 1 446 001.00 | | 1 446 001.00 |
DB Share, merger, contribution premiums, etc. | 15 328.00 | 15 328.00 | | 15 328.00 |
DD Legal reserve (1) | 68 087.00 | 42 989.00 | | 68 087.00 |
DH Retained earnings | 1 293 639.00 | 816 789.00 | | 1 293 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 267 164.00 | 501 949.00 | | 267 164.00 |
DL TOTAL (I) | 3 090 219.00 | 2 823 055.00 | | 3 090 219.00 |
DU Loans and Debts from Credit Institutions (3) | 1 108 405.00 | 1 570 498.00 | | 1 108 405.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70.00 | 70.00 | | 70.00 |
DX Trade payables and related accounts | 46 324.00 | 20 104.00 | | 46 324.00 |
EC TOTAL (IV) | 1 154 798.00 | 1 590 671.00 | | 1 154 798.00 |
EE Grand total (I to V) | 4 245 017.00 | 4 413 726.00 | | 4 245 017.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 36 944.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 37 020.00 | |
GG - OPERATING RESULT (I - II) | | | -37 020.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 330 000.00 | |
GL Other interest and similar income | | | 4 248.00 | |
GP Total financial income (V) | | | 334 248.00 | |
GR Interest and similar expenses | | | 30 064.00 | |
GU Total financial expenses (VI) | | | 30 064.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 304 184.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 267 164.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 334 248.00 | 574 916.00 | | 334 248.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 084.00 | 72 967.00 | | 67 084.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 267 164.00 | 501 949.00 | | 267 164.00 |
| |
| 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 | 4 000 000.00 | | | 4 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 000 000.00 | |
I4 DECREASES Grand Total | | | 4 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 000 000.00 | | | 4 000 000.00 |
| |
| 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 | 46 324.00 | 46 324.00 | | 46 324.00 |
VC Group and associates | 218 969.00 | 218 969.00 | | 218 969.00 |
VH Loans with a maturity of more than one year at origin | 1 109 112.00 | 473 207.00 | 635 199.00 | 1 109 112.00 |
VI Group and Associates | 70.00 | 70.00 | | 70.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 218 969.00 | 218 969.00 | | 218 969.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 155 505.00 | 519 600.00 | 635 199.00 | 1 155 505.00 |
