| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 297.00 | 6 297.00 | | 6 297.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 756 902.00 | 6 297.00 | 750 605.00 | 756 902.00 |
BZ Other receivables | 63 099.00 | | 63 099.00 | 63 099.00 |
CF Cash and cash equivalents | 91 843.00 | | 91 843.00 | 91 843.00 |
CJ TOTAL (II) | 154 943.00 | | 154 943.00 | 154 943.00 |
CO Grand total (0 to V) | 911 845.00 | 6 297.00 | 905 548.00 | 911 845.00 |
CU Other investments | 750 590.00 | | 750 590.00 | 750 590.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DD Legal reserve (1) | 7 483.00 | | | 7 483.00 |
DG Other reserves | 94 495.00 | | | 94 495.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 144.00 | | | 58 144.00 |
DL TOTAL (I) | 660 123.00 | | | 660 123.00 |
DU Loans and Debts from Credit Institutions (3) | 199 879.00 | | | 199 879.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 071.00 | | | 13 071.00 |
DY Tax and social security liabilities | 32 474.00 | | | 32 474.00 |
EC TOTAL (IV) | 245 424.00 | | | 245 424.00 |
EE Grand total (I to V) | 905 548.00 | | | 905 548.00 |
EG Accrued income and payables due within one year | 86 549.00 | | | 86 549.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 318 000.00 | | 318 000.00 | 318 000.00 |
FJ Net sales | 318 000.00 | | 318 000.00 | 318 000.00 |
FR Total operating income (I) | | | 318 000.00 | |
FW Other purchases and external expenses | | | 1 285.00 | |
FX Taxes, duties, and similar payments | | | 95.00 | |
FY Salaries and Wages | | | 317 052.00 | |
GF Total Operating Expenses (II) | | | 318 432.00 | |
GG - OPERATING RESULT (I - II) | | | -432.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 952.00 | |
GL Other interest and similar income | | | 1 321.00 | |
GP Total financial income (V) | | | 61 273.00 | |
GR Interest and similar expenses | | | 3 299.00 | |
GU Total financial expenses (VI) | | | 3 299.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 974.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 541.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -603.00 | | | -603.00 |
HL TOTAL REVENUE (I + III + V + VII) | 379 273.00 | | | 379 273.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 321 129.00 | | | 321 129.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 144.00 | | | 58 144.00 |
| |
| 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 | 756 902.00 | | | 756 902.00 |
I3 DECREASES Total Financial Fixed Assets | | | 750 605.00 | |
I4 DECREASES Grand Total | | | 756 902.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 297.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 297.00 | | | 6 297.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 750 605.00 | | | 750 605.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 297.00 | | | 6 297.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 297.00 | | | 6 297.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 8 716.00 | 8 716.00 | | 8 716.00 |
VC Group and associates | 49 425.00 | | | 49 425.00 |
VH Loans with a maturity of more than one year at origin | 199 879.00 | 41 004.00 | 158 874.00 | 199 879.00 |
VI Group and Associates | 13 071.00 | 13 071.00 | | 13 071.00 |
VK Loans repaid during the year | 40 271.00 | | | 40 271.00 |
VM Income taxes | 13 674.00 | | | 13 674.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 099.00 | 63 099.00 | | 63 099.00 |
VW VAT | 23 758.00 | 23 758.00 | | 23 758.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 245 424.00 | 86 549.00 | 158 874.00 | 245 424.00 |
