| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 75.00 | | 75.00 | 75.00 |
BZ Other receivables | 813 924.00 | | 813 924.00 | 813 924.00 |
CF Cash and cash equivalents | 286 963.00 | | 286 963.00 | 286 963.00 |
CJ TOTAL (II) | 1 100 961.00 | | 1 100 961.00 | 1 100 961.00 |
CO Grand total (0 to V) | 1 100 961.00 | | 1 100 961.00 | 1 100 961.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DH Retained earnings | 307 587.00 | 440 441.00 | | 307 587.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 446 678.00 | -132 854.00 | | 446 678.00 |
DL TOTAL (I) | 755 916.00 | 309 237.00 | | 755 916.00 |
DU Loans and Debts from Credit Institutions (3) | 198.00 | 192.00 | | 198.00 |
DV Miscellaneous Loans and Financial Debts (4) | 344 057.00 | 1 982 114.00 | | 344 057.00 |
DX Trade payables and related accounts | 790.00 | 790.00 | | 790.00 |
EC TOTAL (IV) | 345 046.00 | 1 983 096.00 | | 345 046.00 |
EE Grand total (I to V) | 1 100 961.00 | 2 292 333.00 | | 1 100 961.00 |
EG Accrued income and payables due within one year | 345 046.00 | 1 983 096.00 | | 345 046.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 078.00 | |
GF Total Operating Expenses (II) | | | 6 078.00 | |
GG - OPERATING RESULT (I - II) | | | -6 078.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 455 762.00 | |
GL Other interest and similar income | | | 9 185.00 | |
GP Total financial income (V) | | | 464 947.00 | |
GR Interest and similar expenses | | | 12 191.00 | |
GU Total financial expenses (VI) | | | 12 191.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 452 756.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 446 678.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 128 565.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 464 947.00 | 12 371.00 | | 464 947.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 269.00 | 145 225.00 | | 18 269.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 446 678.00 | -132 854.00 | | 446 678.00 |
| |
| 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 | 344 057.00 | 344 057.00 | | 344 057.00 |
8B Suppliers and Related Accounts | 790.00 | 790.00 | | 790.00 |
VC Group and associates | 813 924.00 | 813 924.00 | | 813 924.00 |
VG Loans with a maturity of up to one year at origin | 198.00 | 198.00 | | 198.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 813 924.00 | 813 924.00 | | 813 924.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 345 046.00 | 345 046.00 | | 345 046.00 |
