| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | | |
BJ TOTAL (I) | 999 400.00 | | 999 400.00 | 999 400.00 |
CF Cash and cash equivalents | 86 713.00 | | 86 713.00 | 86 713.00 |
CJ TOTAL (II) | 86 713.00 | | 86 713.00 | 86 713.00 |
CO Grand total (0 to V) | 1 086 113.00 | | 1 086 113.00 | 1 086 113.00 |
CU Other investments | 999 400.00 | | 999 400.00 | 999 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 609 400.00 | 609 400.00 | | 609 400.00 |
DD Legal reserve (1) | 8 542.00 | 4 245.00 | | 8 542.00 |
DH Retained earnings | 33 169.00 | 26 536.00 | | 33 169.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 138 021.00 | 85 930.00 | | 138 021.00 |
DL TOTAL (I) | 789 133.00 | 726 111.00 | | 789 133.00 |
DU Loans and Debts from Credit Institutions (3) | 86 047.00 | 129 000.00 | | 86 047.00 |
DV Miscellaneous Loans and Financial Debts (4) | 206 780.00 | 203 660.00 | | 206 780.00 |
DX Trade payables and related accounts | 4 080.00 | 4 174.00 | | 4 080.00 |
DY Tax and social security liabilities | 73.00 | 76.00 | | 73.00 |
EC TOTAL (IV) | 296 980.00 | 336 910.00 | | 296 980.00 |
EE Grand total (I to V) | 1 086 113.00 | 1 063 021.00 | | 1 086 113.00 |
EG Accrued income and payables due within one year | 253 980.00 | 250 910.00 | | 253 980.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 329.00 | |
FX Taxes, duties, and similar payments | | | 142.00 | |
FZ Social Security Contributions | | | 7.00 | |
GF Total Operating Expenses (II) | | | 6 471.00 | |
GG - OPERATING RESULT (I - II) | | | -6 471.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 150 000.00 | |
GR Interest and similar expenses | | | 5 508.00 | |
GU Total financial expenses (VI) | | | 5 508.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 144 492.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 138 021.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 150 000.00 | 100 000.00 | | 150 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 979.00 | 14 070.00 | | 11 979.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 138 021.00 | 85 930.00 | | 138 021.00 |
| |
| 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 | 999 400.00 | | | 999 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 999 400.00 | |
I4 DECREASES Grand Total | | | 999 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 999 400.00 | | | 999 400.00 |
| |
| 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 | 4 080.00 | 4 080.00 | | 4 080.00 |
VH Loans with a maturity of more than one year at origin | 86 047.00 | 43 047.00 | 43 000.00 | 86 047.00 |
VI Group and Associates | 206 780.00 | 206 780.00 | | 206 780.00 |
VK Loans repaid during the year | 43 000.00 | | | 43 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 73.00 | 73.00 | | 73.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 296 980.00 | 253 980.00 | 43 000.00 | 296 980.00 |
