| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 451 002.00 | | 3 451 002.00 | 3 451 002.00 |
BZ Other receivables | 412 953.00 | | 412 953.00 | 412 953.00 |
CF Cash and cash equivalents | 11 174.00 | | 11 174.00 | 11 174.00 |
CH Prepaid expenses | 7 159.00 | | 7 159.00 | 7 159.00 |
CJ TOTAL (II) | 431 286.00 | | 431 286.00 | 431 286.00 |
CO Grand total (0 to V) | 3 882 288.00 | | 3 882 288.00 | 3 882 288.00 |
CU Other investments | 3 451 002.00 | | 3 451 002.00 | 3 451 002.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 730 000.00 | 1 730 000.00 | | 1 730 000.00 |
DD Legal reserve (1) | 60 033.00 | 48 087.00 | | 60 033.00 |
DG Other reserves | 969 352.00 | 742 388.00 | | 969 352.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 425 120.00 | 238 910.00 | | 425 120.00 |
DL TOTAL (I) | 3 184 504.00 | 2 759 385.00 | | 3 184 504.00 |
DU Loans and Debts from Credit Institutions (3) | 616 778.00 | 781 550.00 | | 616 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 897.00 | 318 289.00 | | 74 897.00 |
DX Trade payables and related accounts | 2 123.00 | 2 089.00 | | 2 123.00 |
DY Tax and social security liabilities | 3 985.00 | 8 076.00 | | 3 985.00 |
EC TOTAL (IV) | 697 784.00 | 1 110 004.00 | | 697 784.00 |
EE Grand total (I to V) | 3 882 288.00 | 3 869 389.00 | | 3 882 288.00 |
EG Accrued income and payables due within one year | 235 284.00 | 493 338.00 | | 235 284.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 61.00 | 5 032.00 | | 61.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 202 500.00 | | 202 500.00 | 202 500.00 |
FJ Net sales | 202 500.00 | | 202 500.00 | 202 500.00 |
FR Total operating income (I) | | | 202 500.00 | |
FW Other purchases and external expenses | | | 4 684.00 | |
FX Taxes, duties, and similar payments | | | 4 194.00 | |
FY Salaries and Wages | | | 167 562.00 | |
GF Total Operating Expenses (II) | | | 176 440.00 | |
GG - OPERATING RESULT (I - II) | | | 26 061.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 000.00 | |
GK Income from other securities and fixed asset receivables | | | 20 661.00 | |
GL Other interest and similar income | | | 5 418.00 | |
GP Total financial income (V) | | | 426 079.00 | |
GR Interest and similar expenses | | | 30 099.00 | |
GU Total financial expenses (VI) | | | 30 099.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 395 980.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 422 041.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 079.00 | -3 897.00 | | -3 079.00 |
HL TOTAL REVENUE (I + III + V + VII) | 628 579.00 | 451 565.00 | | 628 579.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 203 460.00 | 212 656.00 | | 203 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 425 120.00 | 238 910.00 | | 425 120.00 |
| |
| 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 | 3 451 002.00 | | | 3 451 002.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 451 002.00 | |
I4 DECREASES Grand Total | | | 3 451 002.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 451 002.00 | | | 3 451 002.00 |
| |
| 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 | 2 123.00 | 2 123.00 | | 2 123.00 |
8D Social Security and Other Social Organizations | 651.00 | 651.00 | | 651.00 |
8E Income Taxes | 28.00 | 28.00 | | 28.00 |
VB VAT | 333.00 | | | 333.00 |
VC Group and associates | 412 619.00 | | | 412 619.00 |
VG Loans with a maturity of up to one year at origin | 61.00 | 61.00 | | 61.00 |
VH Loans with a maturity of more than one year at origin | 616 717.00 | 154 217.00 | 462 500.00 | 616 717.00 |
VI Group and Associates | 74 897.00 | 74 897.00 | | 74 897.00 |
VK Loans repaid during the year | 154 167.00 | | | 154 167.00 |
VS Prepaid expenses | 7 159.00 | | | 7 159.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 420 112.00 | 420 112.00 | | 420 112.00 |
VW VAT | 3 306.00 | 3 306.00 | | 3 306.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 697 784.00 | 235 284.00 | 462 500.00 | 697 784.00 |
