| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 377 830.00 | | 377 830.00 | 377 830.00 |
CF Cash and cash equivalents | 1 006.00 | | 1 006.00 | 1 006.00 |
CJ TOTAL (II) | 378 836.00 | | 378 836.00 | 378 836.00 |
CO Grand total (0 to V) | 379 336.00 | | 379 336.00 | 379 336.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 750.00 | 3 750.00 | | 3 750.00 |
DH Retained earnings | 163 848.00 | 114 290.00 | | 163 848.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 048.00 | 49 558.00 | | 56 048.00 |
DL TOTAL (I) | 261 146.00 | 205 098.00 | | 261 146.00 |
DU Loans and Debts from Credit Institutions (3) | 137.00 | 120.00 | | 137.00 |
DV Miscellaneous Loans and Financial Debts (4) | 117 263.00 | 23 967.00 | | 117 263.00 |
DX Trade payables and related accounts | 790.00 | 790.00 | | 790.00 |
EC TOTAL (IV) | 118 190.00 | 24 877.00 | | 118 190.00 |
EE Grand total (I to V) | 379 336.00 | 229 975.00 | | 379 336.00 |
EG Accrued income and payables due within one year | 118 190.00 | 24 877.00 | | 118 190.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 167.00 | |
GF Total Operating Expenses (II) | | | 4 167.00 | |
GG - OPERATING RESULT (I - II) | | | -4 167.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 82 350.00 | |
GL Other interest and similar income | | | 3 158.00 | |
GP Total financial income (V) | | | 85 508.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85 508.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 81 341.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 25 293.00 | 23 967.00 | | 25 293.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 508.00 | 77 645.00 | | 85 508.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 460.00 | 28 087.00 | | 29 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 048.00 | 49 558.00 | | 56 048.00 |
| |
| 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 | 76 180.00 | | 174 320.00 | 76 180.00 |
I3 DECREASES Total Financial Fixed Assets | | 250 000.00 | 500.00 | |
I4 DECREASES Grand Total | | 250 000.00 | 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 76 180.00 | | 174 320.00 | 76 180.00 |
| |
| 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 | 91 970.00 | 91 970.00 | | 91 970.00 |
8B Suppliers and Related Accounts | 790.00 | 790.00 | | 790.00 |
VC Group and associates | 377 830.00 | 377 830.00 | | 377 830.00 |
VG Loans with a maturity of up to one year at origin | 137.00 | 137.00 | | 137.00 |
VI Group and Associates | 25 293.00 | 25 293.00 | | 25 293.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 377 830.00 | 377 830.00 | | 377 830.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 118 190.00 | 118 190.00 | | 118 190.00 |
