| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 956 340.00 | 80 000.00 | 876 340.00 | 956 340.00 |
BX Customers and related accounts | 15 000.00 | | 15 000.00 | 15 000.00 |
BZ Other receivables | 208.00 | | 208.00 | 208.00 |
CF Cash and cash equivalents | 7 693.00 | | 7 693.00 | 7 693.00 |
CH Prepaid expenses | 6 663.00 | | 6 663.00 | 6 663.00 |
CJ TOTAL (II) | 29 563.00 | | 29 563.00 | 29 563.00 |
CO Grand total (0 to V) | 985 903.00 | 80 000.00 | 905 903.00 | 985 903.00 |
CU Other investments | 956 340.00 | 80 000.00 | 876 340.00 | 956 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 415 800.00 | 415 800.00 | | 415 800.00 |
DD Legal reserve (1) | 41 580.00 | 41 580.00 | | 41 580.00 |
DG Other reserves | 15 358.00 | 15 358.00 | | 15 358.00 |
DH Retained earnings | -53 677.00 | | | -53 677.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 427.00 | -53 677.00 | | 84 427.00 |
DL TOTAL (I) | 503 488.00 | 419 061.00 | | 503 488.00 |
DU Loans and Debts from Credit Institutions (3) | 175 537.00 | 216 808.00 | | 175 537.00 |
DV Miscellaneous Loans and Financial Debts (4) | 214 000.00 | 216 000.00 | | 214 000.00 |
DX Trade payables and related accounts | 1 246.00 | 1 208.00 | | 1 246.00 |
DY Tax and social security liabilities | 11 632.00 | 17 200.00 | | 11 632.00 |
EC TOTAL (IV) | 402 415.00 | 451 216.00 | | 402 415.00 |
EE Grand total (I to V) | 905 903.00 | 870 277.00 | | 905 903.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 000.00 | | 150 000.00 | 150 000.00 |
FJ Net sales | 150 000.00 | | 150 000.00 | 150 000.00 |
FR Total operating income (I) | | | 150 000.00 | |
FW Other purchases and external expenses | | | 2 510.00 | |
FX Taxes, duties, and similar payments | | | 6 761.00 | |
FY Salaries and Wages | | | 83 539.00 | |
FZ Social Security Contributions | | | 48 508.00 | |
GF Total Operating Expenses (II) | | | 141 318.00 | |
GG - OPERATING RESULT (I - II) | | | 8 682.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | 80 000.00 | |
GP Total financial income (V) | | | 80 000.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 4 255.00 | |
GU Total financial expenses (VI) | | | 4 255.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 75 745.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 427.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 230 000.00 | 220 000.00 | | 230 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 145 573.00 | 273 677.00 | | 145 573.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 427.00 | -53 677.00 | | 84 427.00 |
| |
| 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 | 956 340.00 | | | 956 340.00 |
I3 DECREASES Total Financial Fixed Assets | | | 956 340.00 | |
I4 DECREASES Grand Total | | | 956 340.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 956 340.00 | | | 956 340.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 160 000.00 | | 80 000.00 | 160 000.00 |
7C Grand total | 160 000.00 | | 80 000.00 | 160 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 80 000.00 | |
| |
| 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 | 204 000.00 | 12 000.00 | 48 000.00 | 204 000.00 |
8B Suppliers and Related Accounts | 1 246.00 | 1 246.00 | | 1 246.00 |
8C Staff and Related Accounts | 6 300.00 | 6 300.00 | | 6 300.00 |
8D Social Security and Other Social Organizations | 247.00 | 247.00 | | 247.00 |
UX Other trade receivables | 15 000.00 | | | 15 000.00 |
VB VAT | 208.00 | | | 208.00 |
VG Loans with a maturity of up to one year at origin | 33.00 | 33.00 | | 33.00 |
VH Loans with a maturity of more than one year at origin | 175 504.00 | 43 037.00 | 132 467.00 | 175 504.00 |
VI Group and Associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VK Loans repaid during the year | 36 963.00 | | | 36 963.00 |
VQ Other Taxes, Duties, and Similar Debts | 85.00 | 85.00 | | 85.00 |
VS Prepaid expenses | 6 663.00 | | | 6 663.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 871.00 | 21 871.00 | 180 467.00 | 21 871.00 |
VW VAT | 5 000.00 | 5 000.00 | | 5 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 402 415.00 | 77 948.00 | 180 467.00 | 402 415.00 |
