| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 3 431.00 | | 3 431.00 | 3 431.00 |
BH Other financial assets | 4 638.00 | | 4 638.00 | 4 638.00 |
BJ TOTAL (I) | 758 070.00 | | 758 070.00 | 758 070.00 |
BZ Other receivables | 6 181.00 | | 6 181.00 | 6 181.00 |
CF Cash and cash equivalents | 282.00 | | 282.00 | 282.00 |
CJ TOTAL (II) | 6 463.00 | | 6 463.00 | 6 463.00 |
CO Grand total (0 to V) | 764 533.00 | | 764 533.00 | 764 533.00 |
CU Other investments | 750 000.00 | | 750 000.00 | 750 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 358 294.00 | | | 358 294.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 428.00 | | | 66 428.00 |
DL TOTAL (I) | 433 522.00 | | | 433 522.00 |
DU Loans and Debts from Credit Institutions (3) | 72 987.00 | | | 72 987.00 |
DV Miscellaneous Loans and Financial Debts (4) | 250 392.00 | | | 250 392.00 |
DX Trade payables and related accounts | 4 429.00 | | | 4 429.00 |
DY Tax and social security liabilities | 3 201.00 | | | 3 201.00 |
EC TOTAL (IV) | 331 010.00 | | | 331 010.00 |
EE Grand total (I to V) | 764 533.00 | | | 764 533.00 |
EG Accrued income and payables due within one year | 313 383.00 | | | 313 383.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 122 400.00 | | 122 400.00 | 122 400.00 |
FJ Net sales | 122 400.00 | | 122 400.00 | 122 400.00 |
FR Total operating income (I) | | | 122 400.00 | |
FW Other purchases and external expenses | | | 3 893.00 | |
FX Taxes, duties, and similar payments | | | 8 009.00 | |
FY Salaries and Wages | | | 57 400.00 | |
FZ Social Security Contributions | | | 33 540.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 102 846.00 | |
GG - OPERATING RESULT (I - II) | | | 19 553.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GP Total financial income (V) | | | 60 000.00 | |
GR Interest and similar expenses | | | 13 125.00 | |
GU Total financial expenses (VI) | | | 13 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 874.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 428.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 33 540.00 | | | 33 540.00 |
HL TOTAL REVENUE (I + III + V + VII) | 182 400.00 | | | 182 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 971.00 | | | 115 971.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 428.00 | | | 66 428.00 |
| |
| 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 | 18 667.00 | 18 667.00 | | 18 667.00 |
8B Suppliers and Related Accounts | 4 430.00 | 4 430.00 | | 4 430.00 |
8D Social Security and Other Social Organizations | 1 088.00 | 1 088.00 | | 1 088.00 |
UT Other financial assets | 4 639.00 | | | 4 639.00 |
VB VAT | 738.00 | | | 738.00 |
VG Loans with a maturity of up to one year at origin | 257.00 | 257.00 | | 257.00 |
VH Loans with a maturity of more than one year at origin | 72 730.00 | 55 103.00 | 17 627.00 | 72 730.00 |
VI Group and Associates | 231 725.00 | 231 725.00 | | 231 725.00 |
VM Income taxes | 5 443.00 | | | 5 443.00 |
VQ Other Taxes, Duties, and Similar Debts | 73.00 | 73.00 | | 73.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 820.00 | 6 181.00 | 4 639.00 | 10 820.00 |
VW VAT | 2 040.00 | 2 040.00 | | 2 040.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 331 011.00 | 313 384.00 | 17 627.00 | 331 011.00 |
