| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 096 032.00 | | 2 096 032.00 | 2 096 032.00 |
BX Customers and related accounts | 21 720.00 | | 21 720.00 | 21 720.00 |
BZ Other receivables | 104 555.00 | | 104 555.00 | 104 555.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 3 153.00 | | 3 153.00 | 3 153.00 |
CJ TOTAL (II) | 229 428.00 | | 229 428.00 | 229 428.00 |
CO Grand total (0 to V) | 2 326 832.00 | | 2 326 832.00 | 2 326 832.00 |
CU Other investments | 2 096 032.00 | | 2 096 032.00 | 2 096 032.00 |
CW Deferred expenses or loan issuance costs | 1 371.00 | | 1 371.00 | 1 371.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 100 000.00 | 1 100 000.00 | | 1 100 000.00 |
DH Retained earnings | -728.00 | | | -728.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 694.00 | -728.00 | | 13 694.00 |
DK Regulated provisions | 10 903.00 | 18.00 | | 10 903.00 |
DL TOTAL (I) | 1 123 869.00 | 1 099 290.00 | | 1 123 869.00 |
DU Loans and Debts from Credit Institutions (3) | 663 881.00 | 660 000.00 | | 663 881.00 |
DV Miscellaneous Loans and Financial Debts (4) | 500 180.00 | | | 500 180.00 |
DX Trade payables and related accounts | 8 358.00 | 38 620.00 | | 8 358.00 |
DY Tax and social security liabilities | 30 544.00 | | | 30 544.00 |
EC TOTAL (IV) | 1 202 963.00 | 698 620.00 | | 1 202 963.00 |
EE Grand total (I to V) | 2 326 832.00 | 1 797 910.00 | | 2 326 832.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 100.00 | | 43 100.00 | 43 100.00 |
FJ Net sales | 43 100.00 | | 43 100.00 | 43 100.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 43 103.00 | |
FW Other purchases and external expenses | | | 38 286.00 | |
FX Taxes, duties, and similar payments | | | 491.00 | |
FY Salaries and Wages | | | 30 670.00 | |
FZ Social Security Contributions | | | 12 794.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 229.00 | |
GE Other Expenses | | | 1 666.00 | |
GF Total Operating Expenses (II) | | | 84 136.00 | |
GG - OPERATING RESULT (I - II) | | | -41 033.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 54 720.00 | |
GL Other interest and similar income | | | 150.00 | |
GP Total financial income (V) | | | 54 870.00 | |
GR Interest and similar expenses | | | 8 403.00 | |
GU Total financial expenses (VI) | | | 8 403.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 468.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 434.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 10 885.00 | 18.00 | | 10 885.00 |
HH Total exceptional expenses (VIII) | 10 885.00 | 18.00 | | 10 885.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 885.00 | -18.00 | | -10 885.00 |
HK Income tax | -19 145.00 | | | -19 145.00 |
HL TOTAL REVENUE (I + III + V + VII) | 97 973.00 | 1 600.00 | | 97 973.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 279.00 | 2 328.00 | | 84 279.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 694.00 | -728.00 | | 13 694.00 |
| |
| 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 | 1 678 610.00 | | 417 422.00 | 1 678 610.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 096 032.00 | |
I4 DECREASES Grand Total | | | 2 096 032.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 678 610.00 | | 417 422.00 | 1 678 610.00 |
| |
| 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 | 8 358.00 | 8 358.00 | | 8 358.00 |
8C Staff and Related Accounts | 12 775.00 | 12 775.00 | | 12 775.00 |
8D Social Security and Other Social Organizations | 7 803.00 | 7 803.00 | | 7 803.00 |
8E Income Taxes | 5 687.00 | 5 687.00 | | 5 687.00 |
UX Other trade receivables | 21 720.00 | | | 21 720.00 |
VB VAT | 4 723.00 | | | 4 723.00 |
VC Group and associates | 99 832.00 | | | 99 832.00 |
VG Loans with a maturity of up to one year at origin | 3 881.00 | 3 881.00 | | 3 881.00 |
VH Loans with a maturity of more than one year at origin | 660 000.00 | 91 440.00 | 375 181.00 | 660 000.00 |
VI Group and Associates | 500 180.00 | 500 180.00 | | 500 180.00 |
VQ Other Taxes, Duties, and Similar Debts | 259.00 | 259.00 | | 259.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 275.00 | 126 275.00 | | 126 275.00 |
VW VAT | 4 020.00 | 4 020.00 | | 4 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 202 963.00 | 634 402.00 | 375 181.00 | 1 202 963.00 |
