| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 785 000.00 | | 1 785 000.00 | 1 785 000.00 |
BZ Other receivables | 1 128 403.00 | | 1 128 403.00 | 1 128 403.00 |
CF Cash and cash equivalents | 380 651.00 | | 380 651.00 | 380 651.00 |
CJ TOTAL (II) | 1 509 054.00 | | 1 509 054.00 | 1 509 054.00 |
CO Grand total (0 to V) | 3 294 054.00 | | 3 294 054.00 | 3 294 054.00 |
CU Other investments | 1 785 000.00 | | 1 785 000.00 | 1 785 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 035 100.00 | 2 035 100.00 | | 2 035 100.00 |
DD Legal reserve (1) | 140 748.00 | 120 503.00 | | 140 748.00 |
DH Retained earnings | 717 791.00 | 719 790.00 | | 717 791.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 389 733.00 | 404 915.00 | | 389 733.00 |
DL TOTAL (I) | 3 283 372.00 | 3 280 308.00 | | 3 283 372.00 |
DX Trade payables and related accounts | 8 622.00 | 8 218.00 | | 8 622.00 |
DY Tax and social security liabilities | 2 060.00 | 605.00 | | 2 060.00 |
EC TOTAL (IV) | 10 682.00 | 8 823.00 | | 10 682.00 |
EE Grand total (I to V) | 3 294 054.00 | 3 289 131.00 | | 3 294 054.00 |
EG Accrued income and payables due within one year | 10 682.00 | 8 823.00 | | 10 682.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 524.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 7 653.00 | |
GG - OPERATING RESULT (I - II) | | | -7 653.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 388 074.00 | |
GL Other interest and similar income | | | 17 503.00 | |
GP Total financial income (V) | | | 405 577.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 405 577.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 397 924.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 191.00 | 6 262.00 | | 8 191.00 |
HL TOTAL REVENUE (I + III + V + VII) | 405 577.00 | 423 925.00 | | 405 577.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 844.00 | 19 009.00 | | 15 844.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 389 733.00 | 404 915.00 | | 389 733.00 |
| |
| 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 | 1 785 000.00 | | | 1 785 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 785 000.00 | |
I4 DECREASES Grand Total | | | 1 785 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 785 000.00 | | | 1 785 000.00 |
| |
| 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 | 8 622.00 | 8 622.00 | | 8 622.00 |
8D Social Security and Other Social Organizations | 2 060.00 | 2 060.00 | | 2 060.00 |
UX Other trade receivables | 1 128 403.00 | 1 128 403.00 | | 1 128 403.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 128 403.00 | 1 128 403.00 | | 1 128 403.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 682.00 | 10 682.00 | | 10 682.00 |
