| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 895 621.00 | | 895 621.00 | 895 621.00 |
BJ TOTAL (I) | 895 621.00 | | 895 621.00 | 895 621.00 |
CF Cash and cash equivalents | 33 803.00 | | 33 803.00 | 33 803.00 |
CJ TOTAL (II) | 33 803.00 | | 33 803.00 | 33 803.00 |
CO Grand total (0 to V) | 929 424.00 | | 929 424.00 | 929 424.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 120.00 | | | 120.00 |
DH Retained earnings | 2 279.00 | | | 2 279.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 604.00 | 2 399.00 | | 3 604.00 |
DL TOTAL (I) | 506 003.00 | 502 399.00 | | 506 003.00 |
DV Miscellaneous Loans and Financial Debts (4) | 415 316.00 | 410 734.00 | | 415 316.00 |
DX Trade payables and related accounts | 5 400.00 | 3 360.00 | | 5 400.00 |
DY Tax and social security liabilities | 2 705.00 | 2 845.00 | | 2 705.00 |
EC TOTAL (IV) | 423 421.00 | 416 939.00 | | 423 421.00 |
EE Grand total (I to V) | 929 424.00 | 919 337.00 | | 929 424.00 |
EG Accrued income and payables due within one year | 8 105.00 | 6 205.00 | | 8 105.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 454.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 454.00 | |
GG - OPERATING RESULT (I - II) | | | -7 454.00 | |
GK Income from other securities and fixed asset receivables | | | 18 346.00 | |
GP Total financial income (V) | | | 18 346.00 | |
GR Interest and similar expenses | | | 4 583.00 | |
GU Total financial expenses (VI) | | | 4 583.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 763.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 309.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 705.00 | 2 845.00 | | 2 705.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 346.00 | 22 114.00 | | 18 346.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 742.00 | 19 715.00 | | 14 742.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 604.00 | 2 399.00 | | 3 604.00 |
| |
| 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 | 877 276.00 | | 18 346.00 | 877 276.00 |
I3 DECREASES Total Financial Fixed Assets | | | 895 621.00 | |
I4 DECREASES Grand Total | | | 895 621.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 877 276.00 | | 18 346.00 | 877 276.00 |
| |
| 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 | 5 400.00 | 5 400.00 | | 5 400.00 |
8D Social Security and Other Social Organizations | 2 705.00 | 2 705.00 | | 2 705.00 |
8K Other liabilities (including liabilities related to repo transactions) | 415 316.00 | | 415 316.00 | 415 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 423 421.00 | 8 105.00 | 415 316.00 | 423 421.00 |
