| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 280 140.00 | | 280 140.00 | 280 140.00 |
BZ Other receivables | 6 559.00 | | 6 559.00 | 6 559.00 |
CD Marketable securities | 22 286.00 | | 22 286.00 | 22 286.00 |
CF Cash and cash equivalents | 11 822.00 | | 11 822.00 | 11 822.00 |
CJ TOTAL (II) | 40 667.00 | | 40 667.00 | 40 667.00 |
CO Grand total (0 to V) | 320 807.00 | | 320 807.00 | 320 807.00 |
CU Other investments | 280 140.00 | | 280 140.00 | 280 140.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DE Statutory or contractual reserves | 169 589.00 | 138 910.00 | | 169 589.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 467.00 | 30 679.00 | | 7 467.00 |
DL TOTAL (I) | 178 156.00 | 170 689.00 | | 178 156.00 |
DU Loans and Debts from Credit Institutions (3) | 31 865.00 | 31 865.00 | | 31 865.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108 026.00 | 114 062.00 | | 108 026.00 |
DX Trade payables and related accounts | 2 760.00 | 2 250.00 | | 2 760.00 |
EC TOTAL (IV) | 142 651.00 | 148 177.00 | | 142 651.00 |
EE Grand total (I to V) | 320 807.00 | 318 866.00 | | 320 807.00 |
EG Accrued income and payables due within one year | 142 651.00 | 148 177.00 | | 142 651.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 659.00 | |
GF Total Operating Expenses (II) | | | 2 659.00 | |
GG - OPERATING RESULT (I - II) | | | -2 659.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 271.00 | |
GL Other interest and similar income | | | 36.00 | |
GP Total financial income (V) | | | 11 307.00 | |
GR Interest and similar expenses | | | 1 988.00 | |
GU Total financial expenses (VI) | | | 1 988.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 319.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 660.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -807.00 | -624.00 | | -807.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 307.00 | 35 805.00 | | 11 307.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 840.00 | 5 126.00 | | 3 840.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 467.00 | 30 679.00 | | 7 467.00 |
| |
| 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 | 280 140.00 | | | 280 140.00 |
I3 DECREASES Total Financial Fixed Assets | | | 280 140.00 | |
I4 DECREASES Grand Total | | | 280 140.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 280 140.00 | | | 280 140.00 |
| |
| 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 | 9 978.00 | 9 978.00 | | 9 978.00 |
8B Suppliers and Related Accounts | 2 760.00 | 2 760.00 | | 2 760.00 |
VB VAT | 460.00 | 460.00 | | 460.00 |
VH Loans with a maturity of more than one year at origin | 31 865.00 | 31 865.00 | | 31 865.00 |
VI Group and Associates | 98 048.00 | 98 048.00 | | 98 048.00 |
VM Income taxes | 6 099.00 | 6 099.00 | | 6 099.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 559.00 | 6 559.00 | | 6 559.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 651.00 | 142 651.00 | | 142 651.00 |
