| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 519 206.00 | | 519 206.00 | 519 206.00 |
BJ TOTAL (I) | 520 305.00 | | 520 305.00 | 520 305.00 |
BX Customers and related accounts | 60 843.00 | | 60 843.00 | 60 843.00 |
BZ Other receivables | 40 601.00 | | 40 601.00 | 40 601.00 |
CF Cash and cash equivalents | 63 445.00 | | 63 445.00 | 63 445.00 |
CJ TOTAL (II) | 164 890.00 | | 164 890.00 | 164 890.00 |
CO Grand total (0 to V) | 685 195.00 | | 685 195.00 | 685 195.00 |
CU Other investments | 1 098.00 | | 1 098.00 | 1 098.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 612 765.00 | 584 187.00 | | 612 765.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 057.00 | 28 578.00 | | -13 057.00 |
DL TOTAL (I) | 640 407.00 | 653 465.00 | | 640 407.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 020.00 | | | 42 020.00 |
DX Trade payables and related accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
DY Tax and social security liabilities | 1 568.00 | 1 568.00 | | 1 568.00 |
EC TOTAL (IV) | 44 788.00 | 2 768.00 | | 44 788.00 |
EE Grand total (I to V) | 685 195.00 | 656 233.00 | | 685 195.00 |
EG Accrued income and payables due within one year | 44 788.00 | 2 768.00 | | 44 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 10 000.00 | |
FR Total operating income (I) | | | 10 000.00 | |
FW Other purchases and external expenses | | | 1 282.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 282.00 | |
GG - OPERATING RESULT (I - II) | | | 8 717.00 | |
GL Other interest and similar income | | | 20 244.00 | |
GP Total financial income (V) | | | 20 244.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 244.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 962.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 42 020.00 | | | 42 020.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 244.00 | 30 189.00 | | 30 244.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 302.00 | 1 611.00 | | 43 302.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 057.00 | 28 578.00 | | -13 057.00 |
| |
| 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 | 500 734.00 | | 19 571.00 | 500 734.00 |
I3 DECREASES Total Financial Fixed Assets | | | 520 305.00 | |
I4 DECREASES Grand Total | | | 520 305.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500 734.00 | | 19 571.00 | 500 734.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
UP Loans | 519 206.00 | | 519 206.00 | 519 206.00 |
UX Other trade receivables | 60 844.00 | 60 844.00 | | 60 844.00 |
VB VAT | 810.00 | 810.00 | | 810.00 |
VI Group and Associates | 42 020.00 | 42 020.00 | | 42 020.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 39 792.00 | | 39 792.00 | 39 792.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | | 61 654.00 | 558 998.00 | |
VW VAT | 1 568.00 | 1 568.00 | | 1 568.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 788.00 | 44 788.00 | | 44 788.00 |
