| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 800 100.00 | | 800 100.00 | 800 100.00 |
BZ Other receivables | 1 241 201.00 | | 1 241 201.00 | 1 241 201.00 |
CF Cash and cash equivalents | 17 802.00 | | 17 802.00 | 17 802.00 |
CJ TOTAL (II) | 1 259 003.00 | | 1 259 003.00 | 1 259 003.00 |
CO Grand total (0 to V) | 2 059 103.00 | | 2 059 103.00 | 2 059 103.00 |
CU Other investments | 800 100.00 | | 800 100.00 | 800 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 410 000.00 | | | 410 000.00 |
DD Legal reserve (1) | 41 000.00 | | | 41 000.00 |
DG Other reserves | 969 724.00 | | | 969 724.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 589 511.00 | | | 589 511.00 |
DL TOTAL (I) | 2 010 234.00 | | | 2 010 234.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 728.00 | | | 48 728.00 |
DX Trade payables and related accounts | 141.00 | | | 141.00 |
EC TOTAL (IV) | 48 868.00 | | | 48 868.00 |
EE Grand total (I to V) | 2 059 103.00 | | | 2 059 103.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 816.00 | |
GF Total Operating Expenses (II) | | | 2 816.00 | |
GG - OPERATING RESULT (I - II) | | | -2 816.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 600 000.00 | |
GP Total financial income (V) | | | 600 000.00 | |
GR Interest and similar expenses | | | 640.00 | |
GU Total financial expenses (VI) | | | 640.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 599 360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 596 544.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 034.00 | | | 7 034.00 |
HL TOTAL REVENUE (I + III + V + VII) | 600 000.00 | | | 600 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 489.00 | | | 10 489.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 589 511.00 | | | 589 511.00 |
| |
| 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 | 800 000.00 | | 100.00 | 800 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 800 100.00 | |
I4 DECREASES Grand Total | | | 800 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 800 000.00 | | 100.00 | 800 000.00 |
| |
| 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 | 141.00 | 141.00 | | 141.00 |
VC Group and associates | 1 199 710.00 | 1 199 710.00 | | 1 199 710.00 |
VI Group and Associates | 48 728.00 | 48 728.00 | | 48 728.00 |
VM Income taxes | 12 223.00 | 12 223.00 | | 12 223.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 29 268.00 | 29 268.00 | | 29 268.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 241 201.00 | 1 241 201.00 | | 1 241 201.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 869.00 | 48 869.00 | | 48 869.00 |
