| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 008 208.00 | | 1 008 208.00 | 1 008 208.00 |
BX Customers and related accounts | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 103 001.00 | | 103 001.00 | 103 001.00 |
CF Cash and cash equivalents | 8 226.00 | | 8 226.00 | 8 226.00 |
CH Prepaid expenses | 140.00 | | 140.00 | 140.00 |
CJ TOTAL (II) | 117 367.00 | | 117 367.00 | 117 367.00 |
CO Grand total (0 to V) | 1 125 574.00 | | 1 125 574.00 | 1 125 574.00 |
CS Evaluated investments - equity method | 1 008 208.00 | | 1 008 208.00 | 1 008 208.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 998 000.00 | 998 000.00 | | 998 000.00 |
DD Legal reserve (1) | 14 636.00 | 9 805.00 | | 14 636.00 |
DG Other reserves | 8 066.00 | 6 294.00 | | 8 066.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 100 734.00 | 96 603.00 | | 100 734.00 |
DL TOTAL (I) | 1 121 436.00 | 1 110 702.00 | | 1 121 436.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 496.00 | 1 000.00 | | 1 496.00 |
DX Trade payables and related accounts | 597.00 | 699.00 | | 597.00 |
DY Tax and social security liabilities | 2 045.00 | 527.00 | | 2 045.00 |
EC TOTAL (IV) | 4 138.00 | 2 226.00 | | 4 138.00 |
EE Grand total (I to V) | 1 125 574.00 | 1 112 928.00 | | 1 125 574.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 5 000.00 | |
FJ Net sales | | | 5 000.00 | |
FR Total operating income (I) | | | 5 000.00 | |
FW Other purchases and external expenses | | | 4 553.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 553.00 | |
GG - OPERATING RESULT (I - II) | | | 447.00 | |
GP Total financial income (V) | | | 101 332.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 101 332.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 779.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 045.00 | 317.00 | | 1 045.00 |
HL TOTAL REVENUE (I + III + V + VII) | 106 332.00 | 100 850.00 | | 106 332.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 598.00 | 4 247.00 | | 5 598.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 100 734.00 | 96 603.00 | | 100 734.00 |
| |
| 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 | 597.00 | 597.00 | | 597.00 |
8D Social Security and Other Social Organizations | 2 045.00 | 2 045.00 | | 2 045.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 496.00 | 1 496.00 | | 1 496.00 |
VS Prepaid expenses | 109 140.00 | 109 140.00 | | 109 140.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 140.00 | 109 140.00 | | 109 140.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 138.00 | 4 138.00 | | 4 138.00 |
