| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 050.00 | 244.00 | 806.00 | 1 050.00 |
BH Other financial assets | 11 000.00 | | 11 000.00 | 11 000.00 |
BJ TOTAL (I) | 1 751 050.00 | 480 244.00 | 1 270 806.00 | 1 751 050.00 |
BX Customers and related accounts | 72 000.00 | | 72 000.00 | 72 000.00 |
BZ Other receivables | 3 066.00 | | 3 066.00 | 3 066.00 |
CF Cash and cash equivalents | 4.00 | | 4.00 | 4.00 |
CH Prepaid expenses | 29.00 | | 29.00 | 29.00 |
CJ TOTAL (II) | 75 099.00 | | 75 099.00 | 75 099.00 |
CO Grand total (0 to V) | 1 826 149.00 | 480 244.00 | 1 345 905.00 | 1 826 149.00 |
CU Other investments | 1 739 000.00 | 480 000.00 | 1 259 000.00 | 1 739 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DH Retained earnings | 24 426.00 | | | 24 426.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 698.00 | 34 426.00 | | 75 698.00 |
DL TOTAL (I) | 710 124.00 | 634 426.00 | | 710 124.00 |
DU Loans and Debts from Credit Institutions (3) | 512 026.00 | 560 256.00 | | 512 026.00 |
DV Miscellaneous Loans and Financial Debts (4) | 99 453.00 | 112 417.00 | | 99 453.00 |
DX Trade payables and related accounts | 3 864.00 | 2 567.00 | | 3 864.00 |
DY Tax and social security liabilities | 20 438.00 | 44 421.00 | | 20 438.00 |
EC TOTAL (IV) | 635 782.00 | 719 661.00 | | 635 782.00 |
EE Grand total (I to V) | 1 345 905.00 | 1 354 087.00 | | 1 345 905.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 344 000.00 | | 344 000.00 | 344 000.00 |
FJ Net sales | 344 000.00 | | 344 000.00 | 344 000.00 |
FR Total operating income (I) | | | 344 000.00 | |
FW Other purchases and external expenses | | | 80 426.00 | |
FX Taxes, duties, and similar payments | | | 8 253.00 | |
FY Salaries and Wages | | | 127 173.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 244.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 284 048.00 | |
GG - OPERATING RESULT (I - II) | | | 59 952.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42 000.00 | |
GK Income from other securities and fixed asset receivables | | | 4.00 | |
GP Total financial income (V) | | | 42 004.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 18 843.00 | |
GU Total financial expenses (VI) | | | 18 843.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 161.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 113.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 415.00 | 5 281.00 | | 7 415.00 |
HL TOTAL REVENUE (I + III + V + VII) | 386 004.00 | 790 000.00 | | 386 004.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 310 306.00 | 755 575.00 | | 310 306.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 698.00 | 34 426.00 | | 75 698.00 |
| |
| 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 | 1 750 000.00 | | 1 050.00 | 1 750 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 750 000.00 | |
I4 DECREASES Grand Total | | | 1 751 050.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 050.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 750 000.00 | | | 1 750 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 244.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 244.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 480 000.00 | | | 480 000.00 |
7C Grand total | 480 000.00 | | | 480 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 3 864.00 | 3 864.00 | | 3 864.00 |
8C Staff and Related Accounts | 700.00 | 700.00 | | 700.00 |
8D Social Security and Other Social Organizations | 5 604.00 | 5 604.00 | | 5 604.00 |
8E Income Taxes | 2 134.00 | 2 134.00 | | 2 134.00 |
UT Other financial assets | 11 000.00 | | | 11 000.00 |
UX Other trade receivables | 72 000.00 | | | 72 000.00 |
VB VAT | 3 066.00 | | | 3 066.00 |
VG Loans with a maturity of up to one year at origin | 374.00 | 374.00 | | 374.00 |
VH Loans with a maturity of more than one year at origin | 511 652.00 | 87 194.00 | 398 652.00 | 511 652.00 |
VI Group and Associates | 99 453.00 | 99 453.00 | | 99 453.00 |
VK Loans repaid during the year | 50 182.00 | | | 50 182.00 |
VS Prepaid expenses | 29.00 | | | 29.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 095.00 | 75 095.00 | 11 000.00 | 86 095.00 |
VW VAT | 12 000.00 | 12 000.00 | | 12 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 635 782.00 | 211 324.00 | 398 652.00 | 635 782.00 |
