| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 4 342 326.00 | | 4 342 326.00 | 4 342 326.00 |
BZ Other receivables | 146 701.00 | | 146 701.00 | 146 701.00 |
CD Marketable securities | 410.00 | | 410.00 | 410.00 |
CF Cash and cash equivalents | 400.00 | | 400.00 | 400.00 |
CH Prepaid expenses | 1 537.00 | | 1 537.00 | 1 537.00 |
CJ TOTAL (II) | 149 048.00 | | 149 048.00 | 149 048.00 |
CO Grand total (0 to V) | 4 491 375.00 | | 4 491 375.00 | 4 491 375.00 |
CU Other investments | 4 342 311.00 | | 4 342 311.00 | 4 342 311.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 174 730.00 | 1 174 730.00 | | 1 174 730.00 |
DD Legal reserve (1) | 94 604.00 | 77 473.00 | | 94 604.00 |
DH Retained earnings | 2 634 289.00 | 2 308 804.00 | | 2 634 289.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 275 794.00 | 342 616.00 | | 275 794.00 |
DL TOTAL (I) | 4 179 416.00 | 3 903 623.00 | | 4 179 416.00 |
DU Loans and Debts from Credit Institutions (3) | 420.00 | 3 032.00 | | 420.00 |
DV Miscellaneous Loans and Financial Debts (4) | 229 964.00 | 422 329.00 | | 229 964.00 |
DX Trade payables and related accounts | 1 505.00 | 1 507.00 | | 1 505.00 |
DY Tax and social security liabilities | 80 069.00 | 127 727.00 | | 80 069.00 |
EC TOTAL (IV) | 311 958.00 | 554 595.00 | | 311 958.00 |
EE Grand total (I to V) | 4 491 375.00 | 4 458 218.00 | | 4 491 375.00 |
EG Accrued income and payables due within one year | 311 958.00 | 554 595.00 | | 311 958.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 420.00 | 3 032.00 | | 420.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 200 400.00 | | 200 400.00 | 200 400.00 |
FJ Net sales | 200 400.00 | | 200 400.00 | 200 400.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 728.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 201 132.00 | |
FW Other purchases and external expenses | | | 6 282.00 | |
FX Taxes, duties, and similar payments | | | 3 118.00 | |
FY Salaries and Wages | | | 69 080.00 | |
FZ Social Security Contributions | | | 21 594.00 | |
GF Total Operating Expenses (II) | | | 100 074.00 | |
GG - OPERATING RESULT (I - II) | | | 101 058.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 211 198.00 | |
GL Other interest and similar income | | | 802.00 | |
GP Total financial income (V) | | | 212 001.00 | |
GR Interest and similar expenses | | | 4 992.00 | |
GU Total financial expenses (VI) | | | 4 992.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 207 009.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 308 067.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 728.00 | | | 728.00 |
A2 TOTAL ASSETS | 7 569.00 | 7 348.00 | | 7 569.00 |
HE Exceptional expenses on management operations | | 3 856.00 | | |
HH Total exceptional expenses (VIII) | | 3 856.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 856.00 | | |
HK Income tax | 32 273.00 | 30 928.00 | | 32 273.00 |
HL TOTAL REVENUE (I + III + V + VII) | 413 132.00 | 500 095.00 | | 413 132.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 137 339.00 | 157 479.00 | | 137 339.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 275 794.00 | 342 616.00 | | 275 794.00 |
| |
| 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 | 4 342 326.00 | | | 4 342 326.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 342 326.00 | |
I4 DECREASES Grand Total | | | 4 342 326.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 342 326.00 | | | 4 342 326.00 |
| |
| 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 | 1 505.00 | 1 505.00 | | 1 505.00 |
8C Staff and Related Accounts | 11 073.00 | 11 073.00 | | 11 073.00 |
8D Social Security and Other Social Organizations | 11 529.00 | 11 529.00 | | 11 529.00 |
8E Income Taxes | 53 472.00 | 53 472.00 | | 53 472.00 |
UT Other financial assets | 15.00 | | | 15.00 |
UZ Social Security, other social security organizations | 204.00 | | | 204.00 |
VB VAT | 4 497.00 | | | 4 497.00 |
VC Group and associates | 139 385.00 | | | 139 385.00 |
VG Loans with a maturity of up to one year at origin | 420.00 | 420.00 | | 420.00 |
VI Group and Associates | 229 964.00 | 229 964.00 | | 229 964.00 |
VP Miscellaneous | 2 615.00 | | | 2 615.00 |
VQ Other Taxes, Duties, and Similar Debts | 655.00 | 655.00 | | 655.00 |
VS Prepaid expenses | 1 537.00 | | | 1 537.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 148 253.00 | 148 238.00 | 15.00 | 148 253.00 |
VW VAT | 3 340.00 | 3 340.00 | | 3 340.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 311 958.00 | 311 958.00 | | 311 958.00 |
