| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 000 000.00 | | 3 000 000.00 | 3 000 000.00 |
BZ Other receivables | 807 575.00 | | 807 575.00 | 807 575.00 |
CF Cash and cash equivalents | 98 984.00 | | 98 984.00 | 98 984.00 |
CJ TOTAL (II) | 906 559.00 | | 906 559.00 | 906 559.00 |
CO Grand total (0 to V) | 3 906 559.00 | | 3 906 559.00 | 3 906 559.00 |
CU Other investments | 3 000 000.00 | | 3 000 000.00 | 3 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DH Retained earnings | 1 833 000.00 | 2 136 197.00 | | 1 833 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 807 230.00 | 1 496 803.00 | | 1 807 230.00 |
DL TOTAL (I) | 3 650 130.00 | 3 642 900.00 | | 3 650 130.00 |
DU Loans and Debts from Credit Institutions (3) | 299.00 | 141.00 | | 299.00 |
DV Miscellaneous Loans and Financial Debts (4) | 230 329.00 | 74 434.00 | | 230 329.00 |
DX Trade payables and related accounts | 25 800.00 | 18 720.00 | | 25 800.00 |
EC TOTAL (IV) | 256 428.00 | 93 295.00 | | 256 428.00 |
EE Grand total (I to V) | 3 906 559.00 | 3 736 196.00 | | 3 906 559.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 299.00 | 141.00 | | 299.00 |
EI Including equity loans | 230 329.00 | | | 230 329.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 29 721.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 29 721.00 | |
GG - OPERATING RESULT (I - II) | | | -29 721.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 848 286.00 | |
GP Total financial income (V) | | | 1 848 286.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 848 286.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 818 565.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 335.00 | 16 982.00 | | 11 335.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 848 286.00 | 1 540 886.00 | | 1 848 286.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 056.00 | 44 082.00 | | 41 056.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 807 230.00 | 1 496 803.00 | | 1 807 230.00 |
| |
| 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 | 3 000 000.00 | | | 3 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 000 000.00 | |
I4 DECREASES Grand Total | | | 3 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000 000.00 | | | 3 000 000.00 |
| |
| 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 | 25 800.00 | 25 800.00 | | 25 800.00 |
VC Group and associates | 569 932.00 | 569 932.00 | | 569 932.00 |
VG Loans with a maturity of up to one year at origin | 299.00 | 299.00 | | 299.00 |
VI Group and Associates | 230 329.00 | 230 329.00 | | 230 329.00 |
VM Income taxes | 234 824.00 | 234 824.00 | | 234 824.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 819.00 | 2 819.00 | | 2 819.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 807 575.00 | 807 575.00 | | 807 575.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 256 428.00 | 256 428.00 | | 256 428.00 |
