| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 120 136.00 | | 120 136.00 | 120 136.00 |
BZ Other receivables | 244 023.00 | | 244 023.00 | 244 023.00 |
CF Cash and cash equivalents | 6 060.00 | | 6 060.00 | 6 060.00 |
CJ TOTAL (II) | 250 083.00 | | 250 083.00 | 250 083.00 |
CO Grand total (0 to V) | 370 219.00 | | 370 219.00 | 370 219.00 |
CU Other investments | 120 136.00 | | 120 136.00 | 120 136.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 23 210.00 | 192.00 | | 23 210.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 836.00 | 23 018.00 | | 45 836.00 |
DL TOTAL (I) | 74 546.00 | 28 710.00 | | 74 546.00 |
DV Miscellaneous Loans and Financial Debts (4) | 283 488.00 | 315 733.00 | | 283 488.00 |
DX Trade payables and related accounts | 1 039.00 | 1 039.00 | | 1 039.00 |
DY Tax and social security liabilities | 11 146.00 | 2 281.00 | | 11 146.00 |
EC TOTAL (IV) | 295 673.00 | 319 053.00 | | 295 673.00 |
EE Grand total (I to V) | 370 219.00 | 347 763.00 | | 370 219.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 997.00 | |
FX Taxes, duties, and similar payments | | | 611.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 607.00 | |
GG - OPERATING RESULT (I - II) | | | -4 607.00 | |
GH Attributed profit or transferred loss (III) | | | 74 633.00 | |
GI Supported loss or transferred profit (IV) | | | 11 440.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GR Interest and similar expenses | | | 1 808.00 | |
GU Total financial expenses (VI) | | | 1 808.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 807.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 778.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 942.00 | 2 281.00 | | 10 942.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 633.00 | 33 168.00 | | 74 633.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 797.00 | 10 149.00 | | 28 797.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 836.00 | 23 018.00 | | 45 836.00 |
| |
| 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 | 120 136.00 | | | 120 136.00 |
I3 DECREASES Total Financial Fixed Assets | | | 120 136.00 | |
I4 DECREASES Grand Total | | | 120 136.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 120 136.00 | | | 120 136.00 |
| |
| 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 | 61 559.00 | 8 821.00 | 34 178.00 | 61 559.00 |
8B Suppliers and Related Accounts | 1 039.00 | 1 039.00 | | 1 039.00 |
8E Income Taxes | 10 942.00 | 10 942.00 | | 10 942.00 |
VC Group and associates | 244 023.00 | 244 023.00 | | 244 023.00 |
VI Group and Associates | 221 930.00 | 221 930.00 | | 221 930.00 |
VK Loans repaid during the year | 7 754.00 | | | 7 754.00 |
VQ Other Taxes, Duties, and Similar Debts | 204.00 | 204.00 | | 204.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 244 023.00 | 244 023.00 | | 244 023.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 295 673.00 | 242 935.00 | 34 178.00 | 295 673.00 |
