| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 40 480.00 | | 40 480.00 | 40 480.00 |
BJ TOTAL (I) | 741 368.00 | | 741 368.00 | 741 368.00 |
BZ Other receivables | 332 141.00 | | 332 141.00 | 332 141.00 |
CD Marketable securities | 400 000.00 | | 400 000.00 | 400 000.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 732 141.00 | | 732 141.00 | 732 141.00 |
CO Grand total (0 to V) | 1 473 509.00 | | 1 473 509.00 | 1 473 509.00 |
CU Other investments | 700 888.00 | | 700 888.00 | 700 888.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DD Legal reserve (1) | 35 000.00 | 35 000.00 | | 35 000.00 |
DG Other reserves | 516 070.00 | 223 500.00 | | 516 070.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 494 932.00 | 292 570.00 | | 494 932.00 |
DL TOTAL (I) | 1 396 002.00 | 901 070.00 | | 1 396 002.00 |
DU Loans and Debts from Credit Institutions (3) | 34 264.00 | 89 037.00 | | 34 264.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 129.00 | 314 883.00 | | 3 129.00 |
DX Trade payables and related accounts | 600.00 | 600.00 | | 600.00 |
DY Tax and social security liabilities | 39 514.00 | 15 623.00 | | 39 514.00 |
EC TOTAL (IV) | 77 507.00 | 420 142.00 | | 77 507.00 |
EE Grand total (I to V) | 1 473 509.00 | 1 321 212.00 | | 1 473 509.00 |
EG Accrued income and payables due within one year | 77 507.00 | 420 142.00 | | 77 507.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 554.00 | | | 554.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 1 228.00 | |
GF Total Operating Expenses (II) | | | 1 228.00 | |
GG - OPERATING RESULT (I - II) | | | -1 227.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 000.00 | |
GL Other interest and similar income | | | 480.00 | |
GP Total financial income (V) | | | 500 480.00 | |
GR Interest and similar expenses | | | 4 348.00 | |
GU Total financial expenses (VI) | | | 4 348.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 496 132.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 494 905.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -27.00 | -1 990.00 | | -27.00 |
HL TOTAL REVENUE (I + III + V + VII) | 500 481.00 | 300 934.00 | | 500 481.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 549.00 | 8 364.00 | | 5 549.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 494 932.00 | 292 570.00 | | 494 932.00 |
| |
| 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 | 740 888.00 | | 480.00 | 740 888.00 |
I3 DECREASES Total Financial Fixed Assets | | | 741 368.00 | |
I4 DECREASES Grand Total | | | 741 368.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 740 888.00 | | 480.00 | 740 888.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8E Income Taxes | 39 514.00 | 39 514.00 | | 39 514.00 |
VC Group and associates | 332 141.00 | 332 141.00 | | 332 141.00 |
VG Loans with a maturity of up to one year at origin | 554.00 | 554.00 | | 554.00 |
VH Loans with a maturity of more than one year at origin | 33 710.00 | 33 710.00 | | 33 710.00 |
VI Group and Associates | 3 129.00 | 3 129.00 | | 3 129.00 |
VK Loans repaid during the year | 55 327.00 | | | 55 327.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 332 141.00 | 332 141.00 | | 332 141.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 507.00 | 77 507.00 | | 77 507.00 |
