| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 200 004.00 | | 200 004.00 | 200 004.00 |
CF Cash and cash equivalents | 99 575.00 | | 99 575.00 | 99 575.00 |
CJ TOTAL (II) | 99 575.00 | | 99 575.00 | 99 575.00 |
CO Grand total (0 to V) | 299 579.00 | | 299 579.00 | 299 579.00 |
CU Other investments | 200 004.00 | | 200 004.00 | 200 004.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 161 107.00 | 120 685.00 | | 161 107.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 841.00 | 40 422.00 | | 48 841.00 |
DL TOTAL (I) | 210 498.00 | 161 657.00 | | 210 498.00 |
DU Loans and Debts from Credit Institutions (3) | 77 109.00 | 102 241.00 | | 77 109.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 341.00 | 9 113.00 | | 9 341.00 |
DY Tax and social security liabilities | 2 631.00 | 2 104.00 | | 2 631.00 |
EC TOTAL (IV) | 89 081.00 | 113 458.00 | | 89 081.00 |
EE Grand total (I to V) | 299 579.00 | 275 115.00 | | 299 579.00 |
EG Accrued income and payables due within one year | 37 388.00 | 36 349.00 | | 37 388.00 |
EI Including equity loans | 9 341.00 | | | 9 341.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 000.00 | | 24 000.00 | 24 000.00 |
FJ Net sales | 24 000.00 | | 24 000.00 | 24 000.00 |
FR Total operating income (I) | | | 24 000.00 | |
FW Other purchases and external expenses | | | 6 294.00 | |
GF Total Operating Expenses (II) | | | 6 294.00 | |
GG - OPERATING RESULT (I - II) | | | 17 706.00 | |
GL Other interest and similar income | | | 35 715.00 | |
GP Total financial income (V) | | | 35 715.00 | |
GR Interest and similar expenses | | | 1 949.00 | |
GU Total financial expenses (VI) | | | 1 949.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 766.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 472.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 631.00 | 2 104.00 | | 2 631.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 715.00 | 54 000.00 | | 59 715.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 874.00 | 13 578.00 | | 10 874.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 841.00 | 40 422.00 | | 48 841.00 |
| |
| 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 | 200 004.00 | | | 200 004.00 |
I3 DECREASES Total Financial Fixed Assets | | | 200 004.00 | |
I4 DECREASES Grand Total | | | 200 004.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 200 004.00 | | | 200 004.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 2 631.00 | 2 631.00 | | 2 631.00 |
VH Loans with a maturity of more than one year at origin | 77 109.00 | 25 415.00 | 51 693.00 | 77 109.00 |
VI Group and Associates | 9 341.00 | 9 341.00 | | 9 341.00 |
VK Loans repaid during the year | 25 132.00 | | | 25 132.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 081.00 | 37 388.00 | 51 693.00 | 89 081.00 |
