| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 380 000.00 | | 380 000.00 | 380 000.00 |
BZ Other receivables | 249 866.00 | | 249 866.00 | 249 866.00 |
CF Cash and cash equivalents | 65 253.00 | | 65 253.00 | 65 253.00 |
CJ TOTAL (II) | 315 119.00 | | 315 119.00 | 315 119.00 |
CO Grand total (0 to V) | 695 119.00 | | 695 119.00 | 695 119.00 |
CU Other investments | 380 000.00 | | 380 000.00 | 380 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 000.00 | 13 000.00 | | 13 000.00 |
DD Legal reserve (1) | 2 600.00 | 2 600.00 | | 2 600.00 |
DG Other reserves | 203 710.00 | 146 520.00 | | 203 710.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 877.00 | 97 190.00 | | 108 877.00 |
DL TOTAL (I) | 328 187.00 | 259 310.00 | | 328 187.00 |
DU Loans and Debts from Credit Institutions (3) | 146 553.00 | 174 560.00 | | 146 553.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 794.00 | 31 397.00 | | 28 794.00 |
DX Trade payables and related accounts | 1 140.00 | 876.00 | | 1 140.00 |
DY Tax and social security liabilities | 117.00 | 11 780.00 | | 117.00 |
DZ Fixed asset liabilities and related accounts | 190 329.00 | 190 329.00 | | 190 329.00 |
EC TOTAL (IV) | 366 932.00 | 408 942.00 | | 366 932.00 |
EE Grand total (I to V) | 695 119.00 | 668 251.00 | | 695 119.00 |
EG Accrued income and payables due within one year | 248 653.00 | 408 942.00 | | 248 653.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 854.00 | |
FX Taxes, duties, and similar payments | | | 147.00 | |
GF Total Operating Expenses (II) | | | 3 001.00 | |
GG - OPERATING RESULT (I - II) | | | -3 001.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 117 126.00 | |
GL Other interest and similar income | | | 175.00 | |
GP Total financial income (V) | | | 117 301.00 | |
GR Interest and similar expenses | | | 1 537.00 | |
GU Total financial expenses (VI) | | | 1 537.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 115 764.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 112 763.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 886.00 | -364.00 | | 3 886.00 |
HL TOTAL REVENUE (I + III + V + VII) | 117 301.00 | 116 461.00 | | 117 301.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 423.00 | 19 271.00 | | 8 423.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 877.00 | 97 190.00 | | 108 877.00 |
| |
| 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 | 380 000.00 | | | 380 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 380 000.00 | |
I4 DECREASES Grand Total | | | 380 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 380 000.00 | | | 380 000.00 |
| |
| 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 | 1 140.00 | 1 140.00 | | 1 140.00 |
8J Fixed Asset Liabilities and Related Accounts | 190 329.00 | 190 329.00 | | 190 329.00 |
VC Group and associates | 164 502.00 | 164 502.00 | | 164 502.00 |
VH Loans with a maturity of more than one year at origin | 146 553.00 | 28 274.00 | 115 819.00 | 146 553.00 |
VI Group and Associates | 28 794.00 | 28 794.00 | | 28 794.00 |
VK Loans repaid during the year | 28 007.00 | | | 28 007.00 |
VM Income taxes | 85 364.00 | 85 364.00 | | 85 364.00 |
VQ Other Taxes, Duties, and Similar Debts | 117.00 | 117.00 | | 117.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 249 866.00 | 249 866.00 | | 249 866.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 366 932.00 | 248 653.00 | 115 819.00 | 366 932.00 |
