| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 506 800.00 | 280 000.00 | 226 800.00 | 506 800.00 |
BX Customers and related accounts | 264.00 | | 264.00 | 264.00 |
BZ Other receivables | 340 690.00 | | 340 690.00 | 340 690.00 |
CF Cash and cash equivalents | 416 557.00 | | 416 557.00 | 416 557.00 |
CJ TOTAL (II) | 757 511.00 | | 757 511.00 | 757 511.00 |
CO Grand total (0 to V) | 1 264 311.00 | 280 000.00 | 984 311.00 | 1 264 311.00 |
CU Other investments | 506 800.00 | 280 000.00 | 226 800.00 | 506 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 485 000.00 | 485 000.00 | | 485 000.00 |
DD Legal reserve (1) | 48 500.00 | 48 500.00 | | 48 500.00 |
DG Other reserves | 409 941.00 | 317 874.00 | | 409 941.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 146.00 | 92 068.00 | | 28 146.00 |
DL TOTAL (I) | 971 587.00 | 943 441.00 | | 971 587.00 |
DU Loans and Debts from Credit Institutions (3) | | 51.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 84.00 | 30 084.00 | | 84.00 |
DX Trade payables and related accounts | 12 328.00 | 7 154.00 | | 12 328.00 |
DY Tax and social security liabilities | 312.00 | 92.00 | | 312.00 |
EC TOTAL (IV) | 12 724.00 | 37 381.00 | | 12 724.00 |
EE Grand total (I to V) | 984 311.00 | 980 822.00 | | 984 311.00 |
EG Accrued income and payables due within one year | 12 724.00 | 37 381.00 | | 12 724.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 220.00 | | 220.00 | 220.00 |
FJ Net sales | 220.00 | | 220.00 | 220.00 |
FR Total operating income (I) | | | 220.00 | |
FW Other purchases and external expenses | | | 7 076.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 076.00 | |
GG - OPERATING RESULT (I - II) | | | -6 856.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 115 270.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 115 270.00 | |
GQ Financial allocations to depreciation and provisions | | | 80 000.00 | |
GU Total financial expenses (VI) | | | 80 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 270.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 414.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 268.00 | 92.00 | | 268.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 490.00 | 100 652.00 | | 115 490.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 344.00 | 8 584.00 | | 87 344.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 146.00 | 92 068.00 | | 28 146.00 |
| |
| 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 | 506 800.00 | | | 506 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 506 800.00 | |
I4 DECREASES Grand Total | | | 506 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 506 800.00 | | | 506 800.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 200 000.00 | 80 000.00 | | 200 000.00 |
7C Grand total | 200 000.00 | 80 000.00 | | 200 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 80 000.00 | | |
| |
| 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 | 12 328.00 | 12 328.00 | | 12 328.00 |
8E Income Taxes | 268.00 | 268.00 | | 268.00 |
UX Other trade receivables | 264.00 | 264.00 | | 264.00 |
VB VAT | 6 658.00 | 6 658.00 | | 6 658.00 |
VC Group and associates | 221 792.00 | 221 792.00 | | 221 792.00 |
VI Group and Associates | 84.00 | 84.00 | | 84.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 112 240.00 | 112 240.00 | | 112 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 340 954.00 | 340 954.00 | | 340 954.00 |
VW VAT | 44.00 | 44.00 | | 44.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 724.00 | 12 724.00 | | 12 724.00 |
