| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 377 455.00 | | 377 455.00 | 377 455.00 |
BZ Other receivables | 43 108.00 | | 43 108.00 | 43 108.00 |
CF Cash and cash equivalents | 11 539.00 | | 11 539.00 | 11 539.00 |
CJ TOTAL (II) | 54 647.00 | | 54 647.00 | 54 647.00 |
CO Grand total (0 to V) | 432 102.00 | | 432 102.00 | 432 102.00 |
CS Evaluated investments - equity method | 377 455.00 | | 377 455.00 | 377 455.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 340.00 | 31 000.00 | | 10 340.00 |
DD Legal reserve (1) | 3 100.00 | 3 100.00 | | 3 100.00 |
DG Other reserves | 10 774.00 | 195 952.00 | | 10 774.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 650.00 | 46 156.00 | | 42 650.00 |
DL TOTAL (I) | 66 865.00 | 276 208.00 | | 66 865.00 |
DU Loans and Debts from Credit Institutions (3) | 200 000.00 | 44 333.00 | | 200 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 165 236.00 | 69 029.00 | | 165 236.00 |
DX Trade payables and related accounts | | 2 160.00 | | |
DY Tax and social security liabilities | | 4 163.00 | | |
EC TOTAL (IV) | 365 236.00 | 119 686.00 | | 365 236.00 |
EE Grand total (I to V) | 432 102.00 | 395 895.00 | | 432 102.00 |
EG Accrued income and payables due within one year | 165 236.00 | 119 686.00 | | 165 236.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 7 817.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 817.00 | |
GG - OPERATING RESULT (I - II) | | | -7 817.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 2 197.00 | |
GU Total financial expenses (VI) | | | 2 197.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 803.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 987.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 664.00 | -1 300.00 | | -2 664.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | 50 000.00 | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 349.00 | 3 843.00 | | 7 349.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 651.00 | 46 157.00 | | 42 651.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 30 561.00 | 30 561.00 | | 30 561.00 |
VC Group and associates | 12 547.00 | 12 547.00 | | 12 547.00 |
VH Loans with a maturity of more than one year at origin | 200 000.00 | | 200 000.00 | 200 000.00 |
VI Group and Associates | 165 237.00 | 165 237.00 | | 165 237.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 108.00 | 43 108.00 | | 43 108.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 365 237.00 | 165 237.00 | 200 000.00 | 365 237.00 |
