| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 137 750.00 | | 1 137 750.00 | 1 137 750.00 |
BZ Other receivables | 445.00 | | 445.00 | 445.00 |
CF Cash and cash equivalents | 174 121.00 | | 174 121.00 | 174 121.00 |
CH Prepaid expenses | 213.00 | | 213.00 | 213.00 |
CJ TOTAL (II) | 174 778.00 | | 174 778.00 | 174 778.00 |
CO Grand total (0 to V) | 1 312 528.00 | | 1 312 528.00 | 1 312 528.00 |
CU Other investments | 1 137 750.00 | | 1 137 750.00 | 1 137 750.00 |
| |
| 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 | 277 213.00 | 210 627.00 | | 277 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 139 157.00 | 66 586.00 | | 139 157.00 |
DL TOTAL (I) | 427 370.00 | 288 213.00 | | 427 370.00 |
DU Loans and Debts from Credit Institutions (3) | 444 734.00 | | | 444 734.00 |
DV Miscellaneous Loans and Financial Debts (4) | 433 484.00 | 218 122.00 | | 433 484.00 |
DX Trade payables and related accounts | 2 979.00 | 2 680.00 | | 2 979.00 |
DY Tax and social security liabilities | 3 961.00 | | | 3 961.00 |
EC TOTAL (IV) | 885 158.00 | 220 802.00 | | 885 158.00 |
EE Grand total (I to V) | 1 312 528.00 | 509 015.00 | | 1 312 528.00 |
EG Accrued income and payables due within one year | 505 971.00 | 220 802.00 | | 505 971.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 000.00 | | 40 000.00 | 40 000.00 |
FJ Net sales | 40 000.00 | | 40 000.00 | 40 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 40 001.00 | |
FW Other purchases and external expenses | | | 29 476.00 | |
FX Taxes, duties, and similar payments | | | 2 070.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 31 547.00 | |
GG - OPERATING RESULT (I - II) | | | 8 454.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 136 631.00 | |
GP Total financial income (V) | | | 136 631.00 | |
GR Interest and similar expenses | | | 4 734.00 | |
GU Total financial expenses (VI) | | | 4 734.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 131 897.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 140 351.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 194.00 | | | 1 194.00 |
HL TOTAL REVENUE (I + III + V + VII) | 176 632.00 | 73 333.00 | | 176 632.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 475.00 | 6 748.00 | | 37 475.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 139 157.00 | 66 586.00 | | 139 157.00 |
| |
| 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 | 412 750.00 | | 725 000.00 | 412 750.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 137 750.00 | |
I4 DECREASES Grand Total | | | 1 137 750.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 412 750.00 | | 725 000.00 | 412 750.00 |
| |
| 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 | 2 979.00 | 2 979.00 | | 2 979.00 |
8E Income Taxes | 1 194.00 | 1 194.00 | | 1 194.00 |
VB VAT | 445.00 | 445.00 | | 445.00 |
VH Loans with a maturity of more than one year at origin | 444 734.00 | 65 547.00 | 250 016.00 | 444 734.00 |
VI Group and Associates | 433 484.00 | 433 484.00 | | 433 484.00 |
VJ Loans taken out during the year | 440 000.00 | | | 440 000.00 |
VS Prepaid expenses | 213.00 | 213.00 | | 213.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 657.00 | 657.00 | | 657.00 |
VW VAT | 2 767.00 | 2 767.00 | | 2 767.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 885 158.00 | 505 971.00 | 250 016.00 | 885 158.00 |
