| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 570 000.00 | | 1 570 000.00 | 1 570 000.00 |
BZ Other receivables | 2 830 000.00 | | 2 830 000.00 | 2 830 000.00 |
CF Cash and cash equivalents | 8 076.00 | | 8 076.00 | 8 076.00 |
CJ TOTAL (II) | 2 838 076.00 | | 2 838 076.00 | 2 838 076.00 |
CO Grand total (0 to V) | 4 408 076.00 | | 4 408 076.00 | 4 408 076.00 |
CS Evaluated investments - equity method | 1 570 000.00 | | 1 570 000.00 | 1 570 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 470 000.00 | 1 470 000.00 | | 1 470 000.00 |
DD Legal reserve (1) | 147 000.00 | 147 000.00 | | 147 000.00 |
DG Other reserves | 154 332.00 | 120 898.00 | | 154 332.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 484 238.00 | 733 434.00 | | 484 238.00 |
DL TOTAL (I) | 2 255 571.00 | 2 471 332.00 | | 2 255 571.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 148 430.00 | 1 683 430.00 | | 2 148 430.00 |
DX Trade payables and related accounts | 1 344.00 | 1 308.00 | | 1 344.00 |
DY Tax and social security liabilities | 2 731.00 | | | 2 731.00 |
EC TOTAL (IV) | 2 152 505.00 | 1 684 738.00 | | 2 152 505.00 |
EE Grand total (I to V) | 4 408 076.00 | 4 156 070.00 | | 4 408 076.00 |
EG Accrued income and payables due within one year | 2 152 505.00 | 1 684 738.00 | | 2 152 505.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 030.00 | |
FY Salaries and Wages | | | | |
GF Total Operating Expenses (II) | | | 3 030.00 | |
GG - OPERATING RESULT (I - II) | | | -3 030.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 490 000.00 | |
GP Total financial income (V) | | | 490 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 490 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 486 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 731.00 | 2 707.00 | | 2 731.00 |
HL TOTAL REVENUE (I + III + V + VII) | 490 000.00 | 735 000.00 | | 490 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 761.00 | 1 565.00 | | 5 761.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 484 238.00 | 733 434.00 | | 484 238.00 |
| |
| 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 | 1 570 000.00 | | | 1 570 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 570 000.00 | |
I4 DECREASES Grand Total | | | 1 570 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 570 000.00 | | | 1 570 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 2 830 000.00 | 2 830 000.00 | | 2 830 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 830 000.00 | 2 830 000.00 | | 2 830 000.00 |
