| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 395 492.00 | | 395 492.00 | 395 492.00 |
BX Customers and related accounts | 600.00 | | 600.00 | 600.00 |
BZ Other receivables | 1 744.00 | | 1 744.00 | 1 744.00 |
CF Cash and cash equivalents | 6 893.00 | | 6 893.00 | 6 893.00 |
CJ TOTAL (II) | 9 237.00 | | 9 237.00 | 9 237.00 |
CO Grand total (0 to V) | 404 729.00 | | 404 729.00 | 404 729.00 |
CU Other investments | 395 492.00 | | 395 492.00 | 395 492.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 233 412.00 | 233 412.00 | | 233 412.00 |
DD Legal reserve (1) | 359.00 | | | 359.00 |
DG Other reserves | 6 821.00 | | | 6 821.00 |
DH Retained earnings | | -5 983.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 006.00 | 13 163.00 | | 11 006.00 |
DL TOTAL (I) | 251 598.00 | 240 592.00 | | 251 598.00 |
DU Loans and Debts from Credit Institutions (3) | 124 367.00 | 137 293.00 | | 124 367.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 842.00 | 26 320.00 | | 24 842.00 |
DX Trade payables and related accounts | 1 165.00 | 1 113.00 | | 1 165.00 |
DY Tax and social security liabilities | 2 755.00 | 2 789.00 | | 2 755.00 |
EC TOTAL (IV) | 153 130.00 | 167 516.00 | | 153 130.00 |
EE Grand total (I to V) | 404 729.00 | 408 109.00 | | 404 729.00 |
EG Accrued income and payables due within one year | 41 844.00 | 167 516.00 | | 41 844.00 |
EI Including equity loans | 24 842.00 | | | 24 842.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 000.00 | | 6 000.00 | 6 000.00 |
FJ Net sales | 6 000.00 | | 6 000.00 | 6 000.00 |
FR Total operating income (I) | | | 6 000.00 | |
FW Other purchases and external expenses | | | 4 466.00 | |
FX Taxes, duties, and similar payments | | | 175.00 | |
GF Total Operating Expenses (II) | | | 4 641.00 | |
GG - OPERATING RESULT (I - II) | | | 1 358.00 | |
GH Attributed profit or transferred loss (III) | | | 13 250.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GR Interest and similar expenses | | | 1 576.00 | |
GU Total financial expenses (VI) | | | 1 576.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 576.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 032.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 026.00 | 2 319.00 | | 2 026.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 250.00 | 19 775.00 | | 19 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 244.00 | 6 611.00 | | 8 244.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 006.00 | 13 163.00 | | 11 006.00 |
| |
| 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 | 395 492.00 | | | 395 492.00 |
I3 DECREASES Total Financial Fixed Assets | | | 395 492.00 | |
I4 DECREASES Grand Total | | | 395 492.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 395 492.00 | | | 395 492.00 |
| |
| 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 | 1 165.00 | 1 165.00 | | 1 165.00 |
8E Income Taxes | 2 026.00 | 2 026.00 | | 2 026.00 |
UX Other trade receivables | 600.00 | 600.00 | | 600.00 |
VB VAT | 194.00 | 194.00 | | 194.00 |
VC Group and associates | 1 550.00 | 1 550.00 | | 1 550.00 |
VH Loans with a maturity of more than one year at origin | 124 367.00 | 13 081.00 | 53 923.00 | 124 367.00 |
VI Group and Associates | 24 842.00 | 24 842.00 | | 24 842.00 |
VK Loans repaid during the year | 12 925.00 | | | 12 925.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 344.00 | 2 344.00 | | 2 344.00 |
VW VAT | 729.00 | 729.00 | | 729.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 153 130.00 | 41 844.00 | 53 923.00 | 153 130.00 |
