| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 519 500.00 | | 519 500.00 | 519 500.00 |
BZ Other receivables | 16 484.00 | | 16 484.00 | 16 484.00 |
CF Cash and cash equivalents | 461.00 | | 461.00 | 461.00 |
CJ TOTAL (II) | 16 945.00 | | 16 945.00 | 16 945.00 |
CO Grand total (0 to V) | 536 445.00 | | 536 445.00 | 536 445.00 |
CU Other investments | 519 500.00 | | 519 500.00 | 519 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 54 215.00 | | | 54 215.00 |
DH Retained earnings | 107 559.00 | 107 559.00 | | 107 559.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 573.00 | 54 215.00 | | 42 573.00 |
DL TOTAL (I) | 209 847.00 | 167 274.00 | | 209 847.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 030.00 | 6 024.00 | | 13 030.00 |
EA Other liabilities | 313 568.00 | 352 764.00 | | 313 568.00 |
EC TOTAL (IV) | 326 598.00 | 358 788.00 | | 326 598.00 |
EE Grand total (I to V) | 536 445.00 | 526 062.00 | | 536 445.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 364.00 | |
FX Taxes, duties, and similar payments | | | 248.00 | |
GE Other Expenses | | | 1 252.00 | |
GF Total Operating Expenses (II) | | | 2 864.00 | |
GG - OPERATING RESULT (I - II) | | | -2 864.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 48 000.00 | |
GP Total financial income (V) | | | 48 000.00 | |
GR Interest and similar expenses | | | 4 002.00 | |
GU Total financial expenses (VI) | | | 4 002.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 997.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 133.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 440.00 | | | -1 440.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 000.00 | 65 000.00 | | 48 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 426.00 | 10 784.00 | | 5 426.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 573.00 | 54 215.00 | | 42 573.00 |
| |
| 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 | 512 000.00 | | 7 500.00 | 512 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 519 500.00 | |
I4 DECREASES Grand Total | | | 519 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 512 000.00 | | 7 500.00 | 512 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 882.00 | 1 882.00 | | 1 882.00 |
8K Other liabilities (including liabilities related to repo transactions) | 313 568.00 | 39 196.00 | 156 784.00 | 313 568.00 |
VC Group and associates | 3 960.00 | 3 960.00 | | 3 960.00 |
VI Group and Associates | 11 149.00 | 11 149.00 | | 11 149.00 |
VM Income taxes | 12 524.00 | 12 524.00 | | 12 524.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 484.00 | 16 484.00 | | 16 484.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 326 598.00 | 52 226.00 | 156 784.00 | 326 598.00 |
