| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 165 310.00 | | 165 310.00 | 165 310.00 |
BX Customers and related accounts | 12 335.00 | | 12 335.00 | 12 335.00 |
BZ Other receivables | 3 356.00 | | 3 356.00 | 3 356.00 |
CF Cash and cash equivalents | 7 500.00 | | 7 500.00 | 7 500.00 |
CH Prepaid expenses | 99.00 | | 99.00 | 99.00 |
CJ TOTAL (II) | 23 289.00 | | 23 289.00 | 23 289.00 |
CO Grand total (0 to V) | 188 599.00 | | 188 599.00 | 188 599.00 |
CU Other investments | 165 310.00 | | 165 310.00 | 165 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DK Regulated provisions | 990.00 | | | 990.00 |
DL TOTAL (I) | 15 990.00 | | | 15 990.00 |
DU Loans and Debts from Credit Institutions (3) | 123 288.00 | | | 123 288.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 444.00 | | | 45 444.00 |
DX Trade payables and related accounts | 1 821.00 | | | 1 821.00 |
DY Tax and social security liabilities | 2 056.00 | | | 2 056.00 |
EC TOTAL (IV) | 172 609.00 | | | 172 609.00 |
EE Grand total (I to V) | 188 599.00 | | | 188 599.00 |
EG Accrued income and payables due within one year | 132 609.00 | | | 132 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 279.00 | | 10 279.00 | 10 279.00 |
FJ Net sales | 10 279.00 | | 10 279.00 | 10 279.00 |
FR Total operating income (I) | | | 10 279.00 | |
FW Other purchases and external expenses | | | 8 304.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FY Salaries and Wages | | | 508.00 | |
GF Total Operating Expenses (II) | | | 8 915.00 | |
GG - OPERATING RESULT (I - II) | | | 1 364.00 | |
GR Interest and similar expenses | | | 374.00 | |
GU Total financial expenses (VI) | | | 374.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -374.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 990.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 990.00 | | | 990.00 |
HH Total exceptional expenses (VIII) | 990.00 | | | 990.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -990.00 | | | -990.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 279.00 | | | 10 279.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 279.00 | | | 10 279.00 |
| |
| 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 | | | 165 310.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 165 310.00 | |
I4 DECREASES Grand Total | | | 165 310.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 165 310.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 990.00 | | |
7C Grand total | | 990.00 | | |
UJ - Exceptional | | 990.00 | | |
| |
| 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 | 40 000.00 | | | 40 000.00 |
8B Suppliers and Related Accounts | 1 821.00 | 1 821.00 | | 1 821.00 |
UX Other trade receivables | 12 335.00 | | | 12 335.00 |
UZ Social Security, other social security organizations | 324.00 | | | 324.00 |
VB VAT | 3 032.00 | | | 3 032.00 |
VG Loans with a maturity of up to one year at origin | 288.00 | 288.00 | | 288.00 |
VH Loans with a maturity of more than one year at origin | 123 000.00 | 123 000.00 | | 123 000.00 |
VI Group and Associates | 5 444.00 | 5 444.00 | | 5 444.00 |
VJ Loans taken out during the year | 163 000.00 | | | 163 000.00 |
VS Prepaid expenses | 99.00 | | | 99.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 789.00 | 15 789.00 | | 15 789.00 |
VW VAT | 2 056.00 | 2 056.00 | | 2 056.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 609.00 | 132 609.00 | | 172 609.00 |
