| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 925 000.00 | | 925 000.00 | 925 000.00 |
CF Cash and cash equivalents | 43 864.00 | | 43 864.00 | 43 864.00 |
CJ TOTAL (II) | 43 864.00 | | 43 864.00 | 43 864.00 |
CO Grand total (0 to V) | 968 864.00 | | 968 864.00 | 968 864.00 |
CU Other investments | 910 000.00 | | 910 000.00 | 910 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 90 813.00 | 16 550.00 | | 90 813.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 643.00 | 74 263.00 | | 88 643.00 |
DL TOTAL (I) | 189 456.00 | 100 813.00 | | 189 456.00 |
DU Loans and Debts from Credit Institutions (3) | 576 627.00 | 720 342.00 | | 576 627.00 |
DV Miscellaneous Loans and Financial Debts (4) | 199 452.00 | 134 361.00 | | 199 452.00 |
DY Tax and social security liabilities | 2 830.00 | 1 911.00 | | 2 830.00 |
EA Other liabilities | 500.00 | 500.00 | | 500.00 |
EC TOTAL (IV) | 779 408.00 | 857 114.00 | | 779 408.00 |
EE Grand total (I to V) | 968 864.00 | 957 927.00 | | 968 864.00 |
EG Accrued income and payables due within one year | 348 977.00 | 557 114.00 | | 348 977.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 98 000.00 | | 98 000.00 | 98 000.00 |
FJ Net sales | 98 000.00 | | 98 000.00 | 98 000.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 98 004.00 | |
FW Other purchases and external expenses | | | 10 962.00 | |
FX Taxes, duties, and similar payments | | | 739.00 | |
FY Salaries and Wages | | | 56 400.00 | |
FZ Social Security Contributions | | | 20 758.00 | |
GF Total Operating Expenses (II) | | | 88 859.00 | |
GG - OPERATING RESULT (I - II) | | | 9 145.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 800.00 | |
GP Total financial income (V) | | | 100 800.00 | |
GR Interest and similar expenses | | | 21 303.00 | |
GU Total financial expenses (VI) | | | 21 303.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 79 497.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88 643.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 20 758.00 | 15 297.00 | | 20 758.00 |
HL TOTAL REVENUE (I + III + V + VII) | 198 804.00 | 182 456.00 | | 198 804.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 161.00 | 108 193.00 | | 110 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88 643.00 | 74 263.00 | | 88 643.00 |
| |
| 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 | 925 000.00 | | | 925 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 925 000.00 | |
I4 DECREASES Grand Total | | | 925 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 925 000.00 | | | 925 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 642.00 | 642.00 | | 642.00 |
8K Other liabilities (including liabilities related to repo transactions) | 500.00 | 500.00 | | 500.00 |
UT Other financial assets | 15 000.00 | | | 15 000.00 |
VG Loans with a maturity of up to one year at origin | 576 627.00 | 146 196.00 | 430 431.00 | 576 627.00 |
VI Group and Associates | 199 452.00 | 199 452.00 | | 199 452.00 |
VK Loans repaid during the year | 143 715.00 | | | 143 715.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 000.00 | | 15 000.00 | 15 000.00 |
VW VAT | 2 187.00 | 2 187.00 | | 2 187.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 779 408.00 | 348 977.00 | 430 431.00 | 779 408.00 |
