| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 850 000.00 | | 850 000.00 | 850 000.00 |
BZ Other receivables | 42 226.00 | | 42 226.00 | 42 226.00 |
CF Cash and cash equivalents | 17 094.00 | | 17 094.00 | 17 094.00 |
CJ TOTAL (II) | 59 320.00 | | 59 320.00 | 59 320.00 |
CO Grand total (0 to V) | 909 320.00 | | 909 320.00 | 909 320.00 |
CU Other investments | 850 000.00 | | 850 000.00 | 850 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 195 000.00 | 195 000.00 | | 195 000.00 |
DD Legal reserve (1) | 11 615.00 | 5 765.00 | | 11 615.00 |
DH Retained earnings | 188 721.00 | 77 587.00 | | 188 721.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 269.00 | 116 984.00 | | 114 269.00 |
DL TOTAL (I) | 509 605.00 | 395 336.00 | | 509 605.00 |
DU Loans and Debts from Credit Institutions (3) | 242 999.00 | 391 060.00 | | 242 999.00 |
DV Miscellaneous Loans and Financial Debts (4) | 149 335.00 | 76 035.00 | | 149 335.00 |
DX Trade payables and related accounts | 7 380.00 | 6 180.00 | | 7 380.00 |
EC TOTAL (IV) | 399 714.00 | 473 276.00 | | 399 714.00 |
EE Grand total (I to V) | 909 320.00 | 868 612.00 | | 909 320.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 300.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 13 300.00 | |
GG - OPERATING RESULT (I - II) | | | -13 300.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 126 000.00 | |
GP Total financial income (V) | | | 126 000.00 | |
GR Interest and similar expenses | | | 2 220.00 | |
GU Total financial expenses (VI) | | | 2 220.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 123 780.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 110 480.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 204.00 | | | 204.00 |
HH Total exceptional expenses (VIII) | 204.00 | | | 204.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -204.00 | | | -204.00 |
HK Income tax | -3 993.00 | -3 016.00 | | -3 993.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 000.00 | 126 000.00 | | 126 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 731.00 | 9 016.00 | | 11 731.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 114 269.00 | 116 984.00 | | 114 269.00 |
| |
| 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 | 850 000.00 | | | 850 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 850 000.00 | |
I4 DECREASES Grand Total | | | 850 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 850 000.00 | | | 850 000.00 |
| |
| 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 | 7 380.00 | 7 380.00 | | 7 380.00 |
VG Loans with a maturity of up to one year at origin | 180.00 | 180.00 | | 180.00 |
VH Loans with a maturity of more than one year at origin | 242 819.00 | 138 520.00 | 104 299.00 | 242 819.00 |
VI Group and Associates | 149 335.00 | 149 335.00 | | 149 335.00 |
VK Loans repaid during the year | 137 898.00 | | | 137 898.00 |
VM Income taxes | 42 226.00 | 42 226.00 | | 42 226.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 226.00 | 42 226.00 | | 42 226.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 399 714.00 | 295 415.00 | 104 299.00 | 399 714.00 |
