| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 19 120.00 | | 19 120.00 | 19 120.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 2 753 825.00 | | 2 753 825.00 | 2 753 825.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 2 753 825.00 | | 2 753 825.00 | 2 753 825.00 |
CO Grand total (0 to V) | 2 772 945.00 | | 2 772 945.00 | 2 772 945.00 |
CU Other investments | 19 120.00 | | 19 120.00 | 19 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 121.00 | 19 121.00 | | 19 121.00 |
DD Legal reserve (1) | 1 913.00 | 1 913.00 | | 1 913.00 |
DH Retained earnings | 8 760.00 | 3 820.00 | | 8 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 978 017.00 | 960 990.00 | | 978 017.00 |
DL TOTAL (I) | 1 007 811.00 | 985 844.00 | | 1 007 811.00 |
DU Loans and Debts from Credit Institutions (3) | 2 978.00 | 2.00 | | 2 978.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 760 237.00 | 2 827 662.00 | | 1 760 237.00 |
DX Trade payables and related accounts | 1 920.00 | 1 974.00 | | 1 920.00 |
DY Tax and social security liabilities | | 76.00 | | |
EC TOTAL (IV) | 1 765 134.00 | 2 829 714.00 | | 1 765 134.00 |
EE Grand total (I to V) | 2 772 945.00 | 3 815 558.00 | | 2 772 945.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 760.00 | |
FX Taxes, duties, and similar payments | | | 87.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 4 851.00 | |
GG - OPERATING RESULT (I - II) | | | -4 851.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 457 439.00 | |
GP Total financial income (V) | | | 1 457 439.00 | |
GR Interest and similar expenses | | | 8 349.00 | |
GU Total financial expenses (VI) | | | 8 349.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 449 089.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 444 238.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 466 221.00 | 570 428.00 | | 466 221.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 457 439.00 | 1 547 259.00 | | 1 457 439.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 479 422.00 | 586 269.00 | | 479 422.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 978 017.00 | 960 990.00 | | 978 017.00 |
| |
| 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 | 19 120.00 | | | 19 120.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 120.00 | |
I4 DECREASES Grand Total | | | 19 120.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 120.00 | | | 19 120.00 |
| |
| 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 | 1 920.00 | 1 920.00 | | 1 920.00 |
VB VAT | 6 875.00 | 6 875.00 | | 6 875.00 |
VC Group and associates | 1 417 795.00 | 1 417 795.00 | | 1 417 795.00 |
VG Loans with a maturity of up to one year at origin | 2 978.00 | 2 978.00 | | 2 978.00 |
VI Group and Associates | 1 760 237.00 | 1 760 237.00 | | 1 760 237.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 329 155.00 | 1 329 155.00 | | 1 329 155.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 753 825.00 | 2 753 825.00 | | 2 753 825.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 765 134.00 | 1 765 134.00 | | 1 765 134.00 |
