| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 4 585 000.00 | | 4 585 000.00 | 4 585 000.00 |
BZ Other receivables | 51 020.00 | | 51 020.00 | 51 020.00 |
CF Cash and cash equivalents | 32 521.00 | | 32 521.00 | 32 521.00 |
CJ TOTAL (II) | 83 540.00 | | 83 540.00 | 83 540.00 |
CO Grand total (0 to V) | 4 668 540.00 | | 4 668 540.00 | 4 668 540.00 |
CU Other investments | 4 584 985.00 | | 4 584 985.00 | 4 584 985.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 260 200.00 | 260 200.00 | | 260 200.00 |
DB Share, merger, contribution premiums, etc. | 93 324.00 | 93 324.00 | | 93 324.00 |
DD Legal reserve (1) | 26 020.00 | 26 020.00 | | 26 020.00 |
DG Other reserves | 781 452.00 | 592 087.00 | | 781 452.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 467 124.00 | 189 365.00 | | 467 124.00 |
DL TOTAL (I) | 1 628 120.00 | 1 160 996.00 | | 1 628 120.00 |
DU Loans and Debts from Credit Institutions (3) | 2 840 005.00 | 3 352 199.00 | | 2 840 005.00 |
DV Miscellaneous Loans and Financial Debts (4) | 180 150.00 | 180 150.00 | | 180 150.00 |
DX Trade payables and related accounts | 5 265.00 | 3 121.00 | | 5 265.00 |
DY Tax and social security liabilities | | 4 179.00 | | |
EA Other liabilities | 15 000.00 | 15 000.00 | | 15 000.00 |
EC TOTAL (IV) | 3 040 420.00 | 3 554 649.00 | | 3 040 420.00 |
EE Grand total (I to V) | 4 668 540.00 | 4 715 645.00 | | 4 668 540.00 |
EG Accrued income and payables due within one year | 666 850.00 | 666 244.00 | | 666 850.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 110.00 | 2 199.00 | | 110.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FR Total operating income (I) | | | 30 000.00 | |
FW Other purchases and external expenses | | | 9 299.00 | |
FX Taxes, duties, and similar payments | | | 148.00 | |
GF Total Operating Expenses (II) | | | 9 447.00 | |
GG - OPERATING RESULT (I - II) | | | 20 553.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 490 000.00 | |
GP Total financial income (V) | | | 490 000.00 | |
GR Interest and similar expenses | | | 21 847.00 | |
GU Total financial expenses (VI) | | | 21 847.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 468 153.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 488 706.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 18 300.00 | | | 18 300.00 |
HH Total exceptional expenses (VIII) | 18 300.00 | | | 18 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18 300.00 | | | -18 300.00 |
HK Income tax | 3 282.00 | 4 179.00 | | 3 282.00 |
HL TOTAL REVENUE (I + III + V + VII) | 520 000.00 | 210 000.00 | | 520 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 876.00 | 20 635.00 | | 52 876.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 467 124.00 | 189 365.00 | | 467 124.00 |
| |
| 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 | 5 265.00 | 5 265.00 | | 5 265.00 |
8K Other liabilities (including liabilities related to repo transactions) | 195 150.00 | 195 150.00 | | 195 150.00 |
VG Loans with a maturity of up to one year at origin | 2 840 005.00 | 466 435.00 | 2 373 570.00 | 2 840 005.00 |
VS Prepaid expenses | 51 020.00 | 51 020.00 | | 51 020.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 020.00 | 51 020.00 | | 51 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 040 420.00 | 666 850.00 | 2 373 570.00 | 3 040 420.00 |
