| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 020 000.00 | | 1 020 000.00 | 1 020 000.00 |
CF Cash and cash equivalents | 11 754.00 | | 11 754.00 | 11 754.00 |
CJ TOTAL (II) | 11 754.00 | | 11 754.00 | 11 754.00 |
CO Grand total (0 to V) | 1 031 754.00 | | 1 031 754.00 | 1 031 754.00 |
CU Other investments | 1 020 000.00 | | 1 020 000.00 | 1 020 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | 160 000.00 | | 160 000.00 |
DD Legal reserve (1) | 16 000.00 | 16 000.00 | | 16 000.00 |
DE Statutory or contractual reserves | 450 000.00 | 400 000.00 | | 450 000.00 |
DH Retained earnings | 101 416.00 | 129 056.00 | | 101 416.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 334.00 | 22 360.00 | | 40 334.00 |
DL TOTAL (I) | 767 750.00 | 727 416.00 | | 767 750.00 |
DV Miscellaneous Loans and Financial Debts (4) | 262 756.00 | 328 196.00 | | 262 756.00 |
DX Trade payables and related accounts | 1 248.00 | 1 218.00 | | 1 248.00 |
EC TOTAL (IV) | 264 004.00 | 329 414.00 | | 264 004.00 |
EE Grand total (I to V) | 1 031 754.00 | 1 056 830.00 | | 1 031 754.00 |
EG Accrued income and payables due within one year | 261 324.00 | 321 294.00 | | 261 324.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 660.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 1 666.00 | |
GG - OPERATING RESULT (I - II) | | | -1 666.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42 000.00 | |
GP Total financial income (V) | | | 42 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 334.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 42 000.00 | 24 000.00 | | 42 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 666.00 | 1 640.00 | | 1 666.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 334.00 | 22 360.00 | | 40 334.00 |
| |
| 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 | 1 020 000.00 | | | 1 020 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 020 000.00 | |
I4 DECREASES Grand Total | | | 1 020 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 020 000.00 | | | 1 020 000.00 |
| |
| 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 | 5 400.00 | 2 720.00 | 2 680.00 | 5 400.00 |
8B Suppliers and Related Accounts | 1 248.00 | 1 248.00 | | 1 248.00 |
VI Group and Associates | 257 356.00 | 257 356.00 | | 257 356.00 |
VK Loans repaid during the year | 5 440.00 | | | 5 440.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 264 004.00 | 261 324.00 | 2 680.00 | 264 004.00 |
