| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 10 188 356.00 | | 10 188 356.00 | 10 188 356.00 |
BJ TOTAL (I) | 10 188 356.00 | | 10 188 356.00 | 10 188 356.00 |
BX Customers and related accounts | 39 600.00 | | 39 600.00 | 39 600.00 |
BZ Other receivables | 1 392 072.00 | | 1 392 072.00 | 1 392 072.00 |
CD Marketable securities | 660 000.00 | | 660 000.00 | 660 000.00 |
CF Cash and cash equivalents | 354.00 | | 354.00 | 354.00 |
CJ TOTAL (II) | 2 092 026.00 | | 2 092 026.00 | 2 092 026.00 |
CO Grand total (0 to V) | 12 280 383.00 | | 12 280 383.00 | 12 280 383.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 345 000.00 | 3 345 000.00 | | 3 345 000.00 |
DB Share, merger, contribution premiums, etc. | 1 361 810.00 | 1 361 810.00 | | 1 361 810.00 |
DD Legal reserve (1) | 2 700.00 | 2 700.00 | | 2 700.00 |
DG Other reserves | 746 229.00 | 1 000 914.00 | | 746 229.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -111 410.00 | -254 685.00 | | -111 410.00 |
DL TOTAL (I) | 5 344 328.00 | 5 455 739.00 | | 5 344 328.00 |
DU Loans and Debts from Credit Institutions (3) | 4 039 771.00 | 4 203 546.00 | | 4 039 771.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 834 978.00 | 3 347 925.00 | | 2 834 978.00 |
DX Trade payables and related accounts | 36 660.00 | 31 350.00 | | 36 660.00 |
DY Tax and social security liabilities | 24 644.00 | 37 391.00 | | 24 644.00 |
EC TOTAL (IV) | 6 936 054.00 | 7 620 213.00 | | 6 936 054.00 |
EE Grand total (I to V) | 12 280 383.00 | 13 075 952.00 | | 12 280 383.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 396 000.00 | | 396 000.00 | 396 000.00 |
FJ Net sales | 396 000.00 | | 396 000.00 | 396 000.00 |
FQ Other income | | | 34.00 | |
FR Total operating income (I) | | | 396 034.00 | |
FW Other purchases and external expenses | | | 38 779.00 | |
FX Taxes, duties, and similar payments | | | 2 333.00 | |
FY Salaries and Wages | | | 112 662.00 | |
FZ Social Security Contributions | | | 54 691.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 208 475.00 | |
GG - OPERATING RESULT (I - II) | | | 187 559.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 132 765.00 | |
GU Total financial expenses (VI) | | | 132 765.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -132 765.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 794.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 166 204.00 | 298 124.00 | | 166 204.00 |
HL TOTAL REVENUE (I + III + V + VII) | 396 034.00 | 397 877.00 | | 396 034.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 507 444.00 | 652 562.00 | | 507 444.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -111 410.00 | -254 685.00 | | -111 410.00 |
| |
| 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 | 10 188 358.00 | | | 10 188 358.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 188 358.00 | |
I4 DECREASES Grand Total | | | 10 188 356.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 188 356.00 | | | 10 188 356.00 |
| |
| 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 | 36 660.00 | 36 660.00 | | 36 660.00 |
8D Social Security and Other Social Organizations | 9 140.00 | 9 140.00 | | 9 140.00 |
UX Other trade receivables | 39 600.00 | | | 39 600.00 |
VB VAT | 6 355.00 | | | 6 355.00 |
VC Group and associates | 1 354 587.00 | | | 1 354 587.00 |
VG Loans with a maturity of up to one year at origin | 2 840.00 | 2 840.00 | | 2 840.00 |
VH Loans with a maturity of more than one year at origin | 4 036 932.00 | 251 477.00 | 1 331 421.00 | 4 036 932.00 |
VI Group and Associates | 2 834 978.00 | 2 834 978.00 | | 2 834 978.00 |
VJ Loans taken out during the year | 153 241.00 | | | 153 241.00 |
VK Loans repaid during the year | 153 241.00 | | | 153 241.00 |
VM Income taxes | 26 403.00 | | | 26 403.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 304.00 | 2 304.00 | | 2 304.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 727.00 | | | 4 727.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 431 672.00 | 1 431 672.00 | 1 331 421.00 | 1 431 672.00 |
VW VAT | 13 200.00 | 13 200.00 | | 13 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 936 054.00 | 3 150 599.00 | 1 331 421.00 | 6 936 054.00 |
