| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 199 806.00 | | 199 806.00 | 199 806.00 |
BZ Other receivables | 1 561 077.00 | | 1 561 077.00 | 1 561 077.00 |
CJ TOTAL (II) | 1 561 077.00 | | 1 561 077.00 | 1 561 077.00 |
CO Grand total (0 to V) | 1 760 884.00 | | 1 760 884.00 | 1 760 884.00 |
CU Other investments | 199 657.00 | | 199 657.00 | 199 657.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 229 000.00 | 229 000.00 | | 229 000.00 |
DD Legal reserve (1) | 22 900.00 | 22 900.00 | | 22 900.00 |
DG Other reserves | 2 575.00 | 2 575.00 | | 2 575.00 |
DH Retained earnings | 965 438.00 | 808 268.00 | | 965 438.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 516 184.00 | 157 171.00 | | 516 184.00 |
DL TOTAL (I) | 1 736 097.00 | 1 219 913.00 | | 1 736 097.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 525.00 | 16 855.00 | | 22 525.00 |
DX Trade payables and related accounts | 2 261.00 | 1 872.00 | | 2 261.00 |
EC TOTAL (IV) | 24 786.00 | 18 727.00 | | 24 786.00 |
EE Grand total (I to V) | 1 760 884.00 | 1 238 640.00 | | 1 760 884.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 2 883.00 | |
FJ Net sales | | | 2 883.00 | |
FR Total operating income (I) | | | 2 883.00 | |
FW Other purchases and external expenses | | | 6 526.00 | |
GF Total Operating Expenses (II) | | | 6 526.00 | |
GG - OPERATING RESULT (I - II) | | | -3 643.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 527 133.00 | |
GN Positive exchange differences | | | 5.00 | |
GP Total financial income (V) | | | 527 137.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 527 137.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 523 494.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 310.00 | 1 733.00 | | 7 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 530 021.00 | 163 162.00 | | 530 021.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 836.00 | 5 991.00 | | 13 836.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 516 184.00 | 157 171.00 | | 516 184.00 |
| |
| 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 | 156 579.00 | | 43 227.00 | 156 579.00 |
I3 DECREASES Total Financial Fixed Assets | | | 199 657.00 | |
I4 DECREASES Grand Total | | | 199 806.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 150.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 150.00 | | | 150.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 156 429.00 | | 43 227.00 | 156 429.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 16 855.00 | | | 16 855.00 |
8B Suppliers and Related Accounts | 2 261.00 | 2 261.00 | | 2 261.00 |
VC Group and associates | 1 561 077.00 | 1 561 077.00 | | 1 561 077.00 |
VI Group and Associates | 5 670.00 | 5 670.00 | | 5 670.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 561 077.00 | 1 561 077.00 | | 1 561 077.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 786.00 | 7 931.00 | | 24 786.00 |
