| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 210 482.00 | | 210 482.00 | 210 482.00 |
BZ Other receivables | 344 345.00 | | 344 345.00 | 344 345.00 |
CF Cash and cash equivalents | 45 187.00 | | 45 187.00 | 45 187.00 |
CJ TOTAL (II) | 389 532.00 | | 389 532.00 | 389 532.00 |
CO Grand total (0 to V) | 600 014.00 | | 600 014.00 | 600 014.00 |
CU Other investments | 210 482.00 | | 210 482.00 | 210 482.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 50 258.00 | 158 184.00 | | 50 258.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 187 577.00 | -7 926.00 | | 187 577.00 |
DL TOTAL (I) | 248 835.00 | 161 258.00 | | 248 835.00 |
DV Miscellaneous Loans and Financial Debts (4) | 228 395.00 | 216 507.00 | | 228 395.00 |
DX Trade payables and related accounts | 2 340.00 | 2 340.00 | | 2 340.00 |
DY Tax and social security liabilities | 62 067.00 | 110.00 | | 62 067.00 |
DZ Fixed asset liabilities and related accounts | | 102.00 | | |
EA Other liabilities | 58 376.00 | | | 58 376.00 |
EC TOTAL (IV) | 351 179.00 | 219 059.00 | | 351 179.00 |
EE Grand total (I to V) | 600 014.00 | 380 317.00 | | 600 014.00 |
EG Accrued income and payables due within one year | 351 179.00 | 219 059.00 | | 351 179.00 |
EI Including equity loans | 228 395.00 | | | 228 395.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 245.00 | |
FX Taxes, duties, and similar payments | | | -110.00 | |
GF Total Operating Expenses (II) | | | 2 135.00 | |
GG - OPERATING RESULT (I - II) | | | -2 135.00 | |
GH Attributed profit or transferred loss (III) | | | 256 057.00 | |
GI Supported loss or transferred profit (IV) | | | 1 953.00 | |
GL Other interest and similar income | | | 1 168.00 | |
GP Total financial income (V) | | | 1 168.00 | |
GR Interest and similar expenses | | | 3 492.00 | |
GU Total financial expenses (VI) | | | 3 492.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 325.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 249 644.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 62 067.00 | | | 62 067.00 |
HL TOTAL REVENUE (I + III + V + VII) | 257 225.00 | 1 371.00 | | 257 225.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 647.00 | 9 297.00 | | 69 647.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 187 577.00 | -7 926.00 | | 187 577.00 |
| |
| 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 | 210 482.00 | | | 210 482.00 |
I3 DECREASES Total Financial Fixed Assets | | | 210 482.00 | |
I4 DECREASES Grand Total | | | 210 482.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 210 482.00 | | | 210 482.00 |
| |
| 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 | 2 340.00 | 2 340.00 | | 2 340.00 |
8E Income Taxes | 62 067.00 | 62 067.00 | | 62 067.00 |
VC Group and associates | 344 285.00 | 344 285.00 | | 344 285.00 |
VI Group and Associates | 286 772.00 | 286 772.00 | | 286 772.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 344 345.00 | 344 345.00 | | 344 345.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 351 179.00 | 351 179.00 | | 351 179.00 |
