| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 724.00 | 1 164.00 | 2 560.00 | 3 724.00 |
BJ TOTAL (I) | 903 724.00 | 1 164.00 | 902 560.00 | 903 724.00 |
BZ Other receivables | 2 331.00 | | 2 331.00 | 2 331.00 |
CF Cash and cash equivalents | 6 369.00 | | 6 369.00 | 6 369.00 |
CJ TOTAL (II) | 8 701.00 | | 8 701.00 | 8 701.00 |
CO Grand total (0 to V) | 912 425.00 | 1 164.00 | 911 261.00 | 912 425.00 |
CU Other investments | 900 000.00 | | 900 000.00 | 900 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 170 205.00 | 126 610.00 | | 170 205.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 155 184.00 | 43 594.00 | | 155 184.00 |
DL TOTAL (I) | 327 588.00 | 172 405.00 | | 327 588.00 |
DU Loans and Debts from Credit Institutions (3) | 413 520.00 | 519 297.00 | | 413 520.00 |
DV Miscellaneous Loans and Financial Debts (4) | 151 135.00 | 166 526.00 | | 151 135.00 |
DX Trade payables and related accounts | | 2 717.00 | | |
DY Tax and social security liabilities | 12 412.00 | 6 050.00 | | 12 412.00 |
EA Other liabilities | 6 606.00 | 77 567.00 | | 6 606.00 |
EC TOTAL (IV) | 583 672.00 | 772 157.00 | | 583 672.00 |
EE Grand total (I to V) | 911 261.00 | 944 561.00 | | 911 261.00 |
EI Including equity loans | 151 135.00 | | | 151 135.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 141 000.00 | | 141 000.00 | 141 000.00 |
FJ Net sales | 141 000.00 | | 141 000.00 | 141 000.00 |
FR Total operating income (I) | | | 141 000.00 | |
FW Other purchases and external expenses | | | 33 196.00 | |
FX Taxes, duties, and similar payments | | | 423.00 | |
FY Salaries and Wages | | | 16 529.00 | |
FZ Social Security Contributions | | | 1 489.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 654.00 | |
GF Total Operating Expenses (II) | | | 52 291.00 | |
GG - OPERATING RESULT (I - II) | | | 88 709.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 17 256.00 | |
GU Total financial expenses (VI) | | | 17 256.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 82 744.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 171 454.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 16 270.00 | 7 986.00 | | 16 270.00 |
HL TOTAL REVENUE (I + III + V + VII) | 241 000.00 | 141 000.00 | | 241 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 816.00 | 97 406.00 | | 85 816.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 155 184.00 | 43 594.00 | | 155 184.00 |
| |
| 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 | 903 724.00 | | | 903 724.00 |
I3 DECREASES Total Financial Fixed Assets | | | 900 000.00 | |
I4 DECREASES Grand Total | | | 903 724.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 724.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 724.00 | | | 3 724.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 900 000.00 | | | 900 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 511.00 | 654.00 | | 511.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 511.00 | 654.00 | | 511.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 30 585.00 | 30 585.00 | | 30 585.00 |
8K Other liabilities (including liabilities related to repo transactions) | 127 156.00 | 6 606.00 | | 127 156.00 |
UX Other trade receivables | 2 331.00 | | | 2 331.00 |
VH Loans with a maturity of more than one year at origin | 413 520.00 | 109 961.00 | 303 559.00 | 413 520.00 |
VK Loans repaid during the year | 105 752.00 | | | 105 752.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 331.00 | 2 331.00 | | 2 331.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 583 672.00 | 159 563.00 | 303 559.00 | 583 672.00 |
