| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | 1.00 | | |
BJ TOTAL (I) | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
BZ Other receivables | 567 288.00 | | 567 288.00 | 567 288.00 |
CF Cash and cash equivalents | 68 267.00 | | 68 267.00 | 68 267.00 |
CJ TOTAL (II) | 635 554.00 | | 635 554.00 | 635 554.00 |
CO Grand total (0 to V) | 1 835 554.00 | | 1 835 554.00 | 1 835 554.00 |
CU Other investments | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 187 800.00 | | | 187 800.00 |
DD Legal reserve (1) | 25 040.00 | | | 25 040.00 |
DG Other reserves | 982 746.00 | | | 982 746.00 |
DH Retained earnings | 73 436.00 | | | 73 436.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 189 663.00 | | | 189 663.00 |
DL TOTAL (I) | 1 458 686.00 | | | 1 458 686.00 |
DU Loans and Debts from Credit Institutions (3) | 155 376.00 | | | 155 376.00 |
DV Miscellaneous Loans and Financial Debts (4) | 214 668.00 | | | 214 668.00 |
DY Tax and social security liabilities | 6 825.00 | | | 6 825.00 |
EC TOTAL (IV) | 376 869.00 | | | 376 869.00 |
EE Grand total (I to V) | 1 835 554.00 | | | 1 835 554.00 |
EG Accrued income and payables due within one year | 346 039.00 | | | 346 039.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 83.00 | |
FR Total operating income (I) | | | 83.00 | |
FW Other purchases and external expenses | | | 3 606.00 | |
GF Total Operating Expenses (II) | | | 3 606.00 | |
GG - OPERATING RESULT (I - II) | | | -3 523.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 10 055.00 | |
GU Total financial expenses (VI) | | | 10 055.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 189 945.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 186 421.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 242.00 | | | -3 242.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 083.00 | | | 200 083.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 420.00 | | | 10 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 189 663.00 | | | 189 663.00 |
| |
| 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 | 1 200 000.00 | | | 1 200 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 200 000.00 | |
I4 DECREASES Grand Total | | | 1 200 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 200 000.00 | | | 1 200 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 2 760.00 | 2 760.00 | | 2 760.00 |
VC Group and associates | 564 458.00 | 564 458.00 | | 564 458.00 |
VH Loans with a maturity of more than one year at origin | 155 376.00 | 124 546.00 | 30 830.00 | 155 376.00 |
VI Group and Associates | 214 668.00 | 214 668.00 | | 214 668.00 |
VK Loans repaid during the year | 202 400.00 | | | 202 400.00 |
VM Income taxes | 70.00 | 70.00 | | 70.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 635.00 | 5 635.00 | | 5 635.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 567 288.00 | 567 288.00 | | 567 288.00 |
VW VAT | 1 190.00 | 1 190.00 | | 1 190.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 376 869.00 | 346 039.00 | 30 830.00 | 376 869.00 |
