| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 508 131.00 | | 5 508 131.00 | 5 508 131.00 |
BZ Other receivables | 11 050.00 | | 11 050.00 | 11 050.00 |
CF Cash and cash equivalents | 3 277 190.00 | | 3 277 190.00 | 3 277 190.00 |
CJ TOTAL (II) | 3 295 588.00 | | 3 295 588.00 | 3 295 588.00 |
CO Grand total (0 to V) | 8 803 719.00 | | 8 803 719.00 | 8 803 719.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 350 000.00 | 4 350 000.00 | | 4 350 000.00 |
DH Retained earnings | 3 386 380.00 | 1 622 437.00 | | 3 386 380.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 392 296.00 | 1 763 944.00 | | 392 296.00 |
DL TOTAL (I) | 8 801 379.00 | 8 409 083.00 | | 8 801 379.00 |
DP Provisions for Risks | | 15 000.00 | | |
DR TOTAL (IV) | | 15 000.00 | | |
EA Other liabilities | 2 340.00 | 2 304.00 | | 2 340.00 |
EC TOTAL (IV) | 2 340.00 | 2 304.00 | | 2 340.00 |
EE Grand total (I to V) | 8 803 719.00 | 8 426 387.00 | | 8 803 719.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 000.00 | |
FR Total operating income (I) | | | 15 000.00 | |
FX Taxes, duties, and similar payments | | | 440.00 | |
GF Total Operating Expenses (II) | | | 15 703.00 | |
GG - OPERATING RESULT (I - II) | | | -703.00 | |
GP Total financial income (V) | | | 395 760.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 395 760.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 395 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 761.00 | 22 605.00 | | 2 761.00 |
HL TOTAL REVENUE (I + III + V + VII) | 410 760.00 | 1 809 189.00 | | 410 760.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 464.00 | 45 245.00 | | 18 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 392 296.00 | 1 763 944.00 | | 392 296.00 |
| |
| 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 | 5 508 000.00 | | | 5 508 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 508 000.00 | |
I4 DECREASES Grand Total | | | 5 508 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 508 000.00 | | | 5 508 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 15 000 000.00 | | 15 000 000.00 | 15 000 000.00 |
7C Grand total | 15 000 000.00 | | 15 000 000.00 | 15 000 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 296 000.00 | 3 296 000.00 | | 3 296 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 000.00 | 2 000.00 | | 2 000.00 |
