| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 157.00 | | 157.00 | 157.00 |
BJ TOTAL (I) | 679 557.00 | | 679 557.00 | 679 557.00 |
CF Cash and cash equivalents | 7 495.00 | | 7 495.00 | 7 495.00 |
CJ TOTAL (II) | 7 495.00 | | 7 495.00 | 7 495.00 |
CO Grand total (0 to V) | 687 051.00 | | 687 051.00 | 687 051.00 |
CU Other investments | 679 400.00 | | 679 400.00 | 679 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 600.00 | 7 600.00 | | 7 600.00 |
DD Legal reserve (1) | 760.00 | 760.00 | | 760.00 |
DE Statutory or contractual reserves | 512 061.00 | 510 411.00 | | 512 061.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 160 979.00 | 161 650.00 | | 160 979.00 |
DL TOTAL (I) | 681 399.00 | 680 421.00 | | 681 399.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 000.00 | 5 000.00 | | 5 000.00 |
DX Trade payables and related accounts | 64.00 | 326.00 | | 64.00 |
DY Tax and social security liabilities | 588.00 | | | 588.00 |
EC TOTAL (IV) | 5 652.00 | 5 326.00 | | 5 652.00 |
EE Grand total (I to V) | 687 051.00 | 685 747.00 | | 687 051.00 |
EI Including equity loans | 5 000.00 | | | 5 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 5 000.00 | |
FJ Net sales | | | 5 000.00 | |
FR Total operating income (I) | | | 5 000.00 | |
FW Other purchases and external expenses | | | 2 633.00 | |
GF Total Operating Expenses (II) | | | 2 633.00 | |
GG - OPERATING RESULT (I - II) | | | 2 367.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 159 200.00 | |
GP Total financial income (V) | | | 159 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 159 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 161 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 588.00 | | | 588.00 |
HL TOTAL REVENUE (I + III + V + VII) | 164 200.00 | 164 200.00 | | 164 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 221.00 | 2 550.00 | | 3 221.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 160 979.00 | 161 650.00 | | 160 979.00 |
| |
| 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 | 679 557.00 | | | 679 557.00 |
I3 DECREASES Total Financial Fixed Assets | | | 679 557.00 | |
I4 DECREASES Grand Total | | | 679 557.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 679 557.00 | | | 679 557.00 |
| |
| 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 | 64.00 | 64.00 | | 64.00 |
8D Social Security and Other Social Organizations | 588.00 | 588.00 | | 588.00 |
UT Other financial assets | 157.00 | | 157.00 | 157.00 |
VI Group and Associates | 5 000.00 | 5 000.00 | | 5 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 157.00 | | 157.00 | 157.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 652.00 | 5 652.00 | | 5 652.00 |
