| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 964 600.00 | 200 000.00 | 764 600.00 | 964 600.00 |
BZ Other receivables | 5 635.00 | | 5 635.00 | 5 635.00 |
CF Cash and cash equivalents | 14 979.00 | | 14 979.00 | 14 979.00 |
CJ TOTAL (II) | 20 613.00 | | 20 613.00 | 20 613.00 |
CO Grand total (0 to V) | 985 213.00 | 200 000.00 | 785 213.00 | 985 213.00 |
CU Other investments | 964 600.00 | 200 000.00 | 764 600.00 | 964 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 87 729.00 | 210 206.00 | | 87 729.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 167 239.00 | -122 477.00 | | 167 239.00 |
DL TOTAL (I) | 256 068.00 | 88 829.00 | | 256 068.00 |
DU Loans and Debts from Credit Institutions (3) | 219 189.00 | 249 801.00 | | 219 189.00 |
DX Trade payables and related accounts | 1 373.00 | 1 346.00 | | 1 373.00 |
DY Tax and social security liabilities | 3 405.00 | 35 119.00 | | 3 405.00 |
EA Other liabilities | 305 179.00 | 481 509.00 | | 305 179.00 |
EC TOTAL (IV) | 529 146.00 | 767 776.00 | | 529 146.00 |
EE Grand total (I to V) | 785 213.00 | 856 604.00 | | 785 213.00 |
EG Accrued income and payables due within one year | 347 071.00 | 554 744.00 | | 347 071.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 073.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 073.00 | |
GG - OPERATING RESULT (I - II) | | | -2 073.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 176 860.00 | |
GP Total financial income (V) | | | 176 860.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 6 826.00 | |
GU Total financial expenses (VI) | | | 6 826.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 170 034.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 167 961.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 722.00 | -4 453.00 | | 722.00 |
HL TOTAL REVENUE (I + III + V + VII) | 176 860.00 | 97 400.00 | | 176 860.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 621.00 | 219 877.00 | | 9 621.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 167 239.00 | -122 477.00 | | 167 239.00 |
| |
| 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 | 964 600.00 | | | 964 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 964 600.00 | |
I4 DECREASES Grand Total | | | 964 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 964 600.00 | | | 964 600.00 |
| |
| 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 | | | 200 000.00 |
7C Grand total | 200 000.00 | | | 200 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 5 635.00 | 5 635.00 | | 5 635.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 635.00 | 5 635.00 | | 5 635.00 |
