| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 740 000.00 | 500 000.00 | 240 000.00 | 740 000.00 |
BZ Other receivables | 153 238.00 | | 153 238.00 | 153 238.00 |
CF Cash and cash equivalents | 192.00 | | 192.00 | 192.00 |
CJ TOTAL (II) | 153 430.00 | | 153 430.00 | 153 430.00 |
CO Grand total (0 to V) | 893 430.00 | 500 000.00 | 393 430.00 | 893 430.00 |
CU Other investments | 740 000.00 | 500 000.00 | 240 000.00 | 740 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | 90 000.00 | | 90 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 634 994.00 | 634 994.00 | | 634 994.00 |
DH Retained earnings | -583 849.00 | -582 556.00 | | -583 849.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 199 264.00 | -1 293.00 | | 199 264.00 |
DL TOTAL (I) | 350 410.00 | 151 145.00 | | 350 410.00 |
DU Loans and Debts from Credit Institutions (3) | 43 021.00 | 99 540.00 | | 43 021.00 |
DY Tax and social security liabilities | | 119.00 | | |
EC TOTAL (IV) | 43 021.00 | 99 659.00 | | 43 021.00 |
EE Grand total (I to V) | 393 430.00 | 250 804.00 | | 393 430.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 100.00 | |
FX Taxes, duties, and similar payments | | | 40.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 141.00 | |
GG - OPERATING RESULT (I - II) | | | -141.00 | |
GM Reversals of provisions and transfers of expenses | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 881.00 | |
GU Total financial expenses (VI) | | | 881.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 199 119.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 198 977.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -287.00 | -647.00 | | -287.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 000.00 | | | 200 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 736.00 | 1 293.00 | | 736.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 199 264.00 | -1 293.00 | | 199 264.00 |
| |
| 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 | 740 000.00 | | | 740 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 740 000.00 | |
I4 DECREASES Grand Total | | | 740 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 740 000.00 | | | 740 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 152 253.00 | 152 253.00 | | 152 253.00 |
VG Loans with a maturity of up to one year at origin | 35.00 | 35.00 | | 35.00 |
VH Loans with a maturity of more than one year at origin | 42 986.00 | 42 986.00 | | 42 986.00 |
VK Loans repaid during the year | 56 473.00 | | | 56 473.00 |
VM Income taxes | 985.00 | 985.00 | | 985.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 153 238.00 | 153 238.00 | | 153 238.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 021.00 | 43 021.00 | | 43 021.00 |
