| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 010 000.00 | | 4 010 000.00 | 4 010 000.00 |
BX Customers and related accounts | 5 000.00 | | 5 000.00 | 5 000.00 |
BZ Other receivables | 1 470 485.00 | | 1 470 485.00 | 1 470 485.00 |
CF Cash and cash equivalents | 55 055.00 | | 55 055.00 | 55 055.00 |
CJ TOTAL (II) | 1 530 540.00 | | 1 530 540.00 | 1 530 540.00 |
CO Grand total (0 to V) | 5 540 540.00 | | 5 540 540.00 | 5 540 540.00 |
CU Other investments | 4 010 000.00 | | 4 010 000.00 | 4 010 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 1 977 196.00 | | | 1 977 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 807 013.00 | 1 978 196.00 | | 807 013.00 |
DL TOTAL (I) | 2 795 210.00 | 1 988 196.00 | | 2 795 210.00 |
DU Loans and Debts from Credit Institutions (3) | 2 704 866.00 | 3 357 094.00 | | 2 704 866.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 955.00 | 9 955.00 | | 9 955.00 |
DX Trade payables and related accounts | 3 912.00 | 2 927.00 | | 3 912.00 |
DY Tax and social security liabilities | 24 508.00 | 37 882.00 | | 24 508.00 |
EA Other liabilities | 2 090.00 | 120.00 | | 2 090.00 |
EC TOTAL (IV) | 2 745 331.00 | 3 407 979.00 | | 2 745 331.00 |
EE Grand total (I to V) | 5 540 540.00 | 5 396 175.00 | | 5 540 540.00 |
EG Accrued income and payables due within one year | 702 150.00 | 703 113.00 | | 702 150.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 200 000.00 | | 200 000.00 | 200 000.00 |
FJ Net sales | 200 000.00 | | 200 000.00 | 200 000.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 200 006.00 | |
FW Other purchases and external expenses | | | 38 726.00 | |
FX Taxes, duties, and similar payments | | | 830.00 | |
FY Salaries and Wages | | | 52 569.00 | |
FZ Social Security Contributions | | | 22 338.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 114 467.00 | |
GG - OPERATING RESULT (I - II) | | | 85 539.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 800 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 800 000.00 | |
GR Interest and similar expenses | | | 48 678.00 | |
GU Total financial expenses (VI) | | | 48 678.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 751 322.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 836 861.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 188.00 | | | 188.00 |
HD Total exceptional income (VII) | 188.00 | | | 188.00 |
HE Exceptional expenses on management operations | 17 013.00 | | | 17 013.00 |
HH Total exceptional expenses (VIII) | 17 013.00 | | | 17 013.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 825.00 | | | -16 825.00 |
HK Income tax | 13 023.00 | 29 488.00 | | 13 023.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 000 194.00 | 2 065 764.00 | | 1 000 194.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 193 181.00 | 87 567.00 | | 193 181.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 807 013.00 | 1 978 196.00 | | 807 013.00 |
| |
| 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 | 4 010 000.00 | | | 4 010 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 010 000.00 | |
I4 DECREASES Grand Total | | | 4 010 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 010 000.00 | | | 4 010 000.00 |
| |
| 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 | 3 912.00 | 3 912.00 | | 3 912.00 |
8C Staff and Related Accounts | 5 268.00 | 5 268.00 | | 5 268.00 |
8D Social Security and Other Social Organizations | 9 542.00 | 9 542.00 | | 9 542.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 090.00 | 2 090.00 | | 2 090.00 |
UX Other trade receivables | 5 000.00 | | | 5 000.00 |
VC Group and associates | 1 451 336.00 | | | 1 451 336.00 |
VH Loans with a maturity of more than one year at origin | 2 704 866.00 | 661 685.00 | 2 043 181.00 | 2 704 866.00 |
VI Group and Associates | 9 955.00 | 9 955.00 | | 9 955.00 |
VK Loans repaid during the year | 652 228.00 | | | 652 228.00 |
VM Income taxes | 19 149.00 | | | 19 149.00 |
VQ Other Taxes, Duties, and Similar Debts | 185.00 | 185.00 | | 185.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 475 485.00 | 1 475 485.00 | | 1 475 485.00 |
VW VAT | 9 513.00 | 9 513.00 | | 9 513.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 745 331.00 | 702 150.00 | 2 043 181.00 | 2 745 331.00 |
