| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 060 000.00 | | 4 060 000.00 | 4 060 000.00 |
BZ Other receivables | 465 023.00 | | 465 023.00 | 465 023.00 |
CF Cash and cash equivalents | 41 951.00 | | 41 951.00 | 41 951.00 |
CJ TOTAL (II) | 506 974.00 | | 506 974.00 | 506 974.00 |
CO Grand total (0 to V) | 4 566 974.00 | | 4 566 974.00 | 4 566 974.00 |
CU Other investments | 4 060 000.00 | | 4 060 000.00 | 4 060 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 250 000.00 | 2 250 000.00 | | 2 250 000.00 |
DD Legal reserve (1) | 22 500.00 | | | 22 500.00 |
DG Other reserves | 11 794.00 | | | 11 794.00 |
DH Retained earnings | | -52 356.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 174 219.00 | 86 651.00 | | 174 219.00 |
DL TOTAL (I) | 2 458 513.00 | 2 284 294.00 | | 2 458 513.00 |
DU Loans and Debts from Credit Institutions (3) | 888 886.00 | 1 044 458.00 | | 888 886.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 088 709.00 | 1 088 709.00 | | 1 088 709.00 |
DX Trade payables and related accounts | 736.00 | 2 260.00 | | 736.00 |
DY Tax and social security liabilities | 58 704.00 | 48 244.00 | | 58 704.00 |
EA Other liabilities | 71 427.00 | 146 405.00 | | 71 427.00 |
EC TOTAL (IV) | 2 108 461.00 | 2 330 077.00 | | 2 108 461.00 |
EE Grand total (I to V) | 4 566 974.00 | 4 614 371.00 | | 4 566 974.00 |
EG Accrued income and payables due within one year | 1 381 164.00 | 1 441 191.00 | | 1 381 164.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 240 000.00 | | 240 000.00 | 240 000.00 |
FJ Net sales | 240 000.00 | | 240 000.00 | 240 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 29 502.00 | |
FR Total operating income (I) | | | 269 502.00 | |
FW Other purchases and external expenses | | | 4 086.00 | |
FX Taxes, duties, and similar payments | | | 12 630.00 | |
FY Salaries and Wages | | | 181 981.00 | |
FZ Social Security Contributions | | | 90 992.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 289 688.00 | |
GG - OPERATING RESULT (I - II) | | | -20 186.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 257 311.00 | |
GP Total financial income (V) | | | 257 311.00 | |
GR Interest and similar expenses | | | 40 998.00 | |
GU Total financial expenses (VI) | | | 40 998.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 216 313.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 196 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 29 502.00 | 14 841.00 | | 29 502.00 |
HA Exceptional income from management transactions | 2 100.00 | | | 2 100.00 |
HD Total exceptional income (VII) | 2 100.00 | | | 2 100.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 100.00 | | | 2 100.00 |
HK Income tax | 24 008.00 | 11 661.00 | | 24 008.00 |
HL TOTAL REVENUE (I + III + V + VII) | 528 914.00 | 441 671.00 | | 528 914.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 354 695.00 | 355 020.00 | | 354 695.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 174 219.00 | 86 651.00 | | 174 219.00 |
| |
| 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 | 4 060 000.00 | | | 4 060 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 060 000.00 | |
I4 DECREASES Grand Total | | | 4 060 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 060 000.00 | | | 4 060 000.00 |
| |
| 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 | 736.00 | 736.00 | | 736.00 |
8C Staff and Related Accounts | 8 473.00 | 8 473.00 | | 8 473.00 |
8D Social Security and Other Social Organizations | 30 473.00 | 30 473.00 | | 30 473.00 |
8E Income Taxes | 7 522.00 | 7 522.00 | | 7 522.00 |
8K Other liabilities (including liabilities related to repo transactions) | 71 427.00 | 71 427.00 | | 71 427.00 |
VB VAT | 1 173.00 | | | 1 173.00 |
VC Group and associates | 463 850.00 | | | 463 850.00 |
VH Loans with a maturity of more than one year at origin | 888 886.00 | 161 588.00 | 711 301.00 | 888 886.00 |
VI Group and Associates | 1 088 709.00 | 1 088 709.00 | | 1 088 709.00 |
VK Loans repaid during the year | 155 573.00 | | | 155 573.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 235.00 | 12 235.00 | | 12 235.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 465 023.00 | 465 023.00 | | 465 023.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 108 461.00 | 1 381 164.00 | 711 301.00 | 2 108 461.00 |
