| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 336 700.00 | | 336 700.00 | 336 700.00 |
BZ Other receivables | 1 081 942.00 | | 1 081 942.00 | 1 081 942.00 |
CF Cash and cash equivalents | 623 306.00 | | 623 306.00 | 623 306.00 |
CJ TOTAL (II) | 1 705 249.00 | | 1 705 249.00 | 1 705 249.00 |
CO Grand total (0 to V) | 2 041 949.00 | | 2 041 949.00 | 2 041 949.00 |
CU Other investments | 336 700.00 | | 336 700.00 | 336 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 373 700.00 | 373 700.00 | | 373 700.00 |
DD Legal reserve (1) | 37 370.00 | 37 370.00 | | 37 370.00 |
DG Other reserves | 1 293 185.00 | 1 256 860.00 | | 1 293 185.00 |
DH Retained earnings | 77 764.00 | 77 764.00 | | 77 764.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 153 364.00 | 73 695.00 | | 153 364.00 |
DL TOTAL (I) | 1 935 383.00 | 1 819 389.00 | | 1 935 383.00 |
DU Loans and Debts from Credit Institutions (3) | 879.00 | 805.00 | | 879.00 |
DV Miscellaneous Loans and Financial Debts (4) | 90 920.00 | 90 920.00 | | 90 920.00 |
DX Trade payables and related accounts | 8 036.00 | 8 020.00 | | 8 036.00 |
DY Tax and social security liabilities | 6 729.00 | 16 953.00 | | 6 729.00 |
EC TOTAL (IV) | 106 565.00 | 116 700.00 | | 106 565.00 |
EE Grand total (I to V) | 2 041 949.00 | 1 936 089.00 | | 2 041 949.00 |
EG Accrued income and payables due within one year | 106 565.00 | 116 700.00 | | 106 565.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 466.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 18 466.00 | |
GG - OPERATING RESULT (I - II) | | | -18 466.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 203 323.00 | |
GL Other interest and similar income | | | 12 779.00 | |
GP Total financial income (V) | | | 216 103.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 216 103.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 197 637.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 44 273.00 | 37 541.00 | | 44 273.00 |
HL TOTAL REVENUE (I + III + V + VII) | 216 102.00 | 129 397.00 | | 216 102.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 738.00 | 55 702.00 | | 62 738.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 153 364.00 | 73 695.00 | | 153 364.00 |
| |
| 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 | 8 037.00 | 8 037.00 | | 8 037.00 |
8E Income Taxes | 6 729.00 | 6 729.00 | | 6 729.00 |
VG Loans with a maturity of up to one year at origin | 879.00 | 879.00 | | 879.00 |
VI Group and Associates | 90 920.00 | 90 920.00 | | 90 920.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 081 942.00 | 1 081 942.00 | | 1 081 942.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 081 942.00 | 1 081 942.00 | | 1 081 942.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 565.00 | 106 565.00 | | 106 565.00 |
