| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 050.00 | 5 050.00 | | 5 050.00 |
BH Other financial assets | 19 280.00 | | 19 280.00 | 19 280.00 |
BJ TOTAL (I) | 1 428 330.00 | 5 050.00 | 1 423 280.00 | 1 428 330.00 |
BX Customers and related accounts | 960.00 | | 960.00 | 960.00 |
BZ Other receivables | 188.00 | | 188.00 | 188.00 |
CF Cash and cash equivalents | 24 956.00 | | 24 956.00 | 24 956.00 |
CH Prepaid expenses | 7 542.00 | | 7 542.00 | 7 542.00 |
CJ TOTAL (II) | 33 645.00 | | 33 645.00 | 33 645.00 |
CO Grand total (0 to V) | 1 461 975.00 | 5 050.00 | 1 456 925.00 | 1 461 975.00 |
CP Shares due in less than one year | 19 280.00 | | | 19 280.00 |
CU Other investments | 1 404 000.00 | | 1 404 000.00 | 1 404 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 131.00 | | 2 000.00 |
DG Other reserves | 74 241.00 | | | 74 241.00 |
DH Retained earnings | | 2 487.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 913.00 | 73 622.00 | | 86 913.00 |
DL TOTAL (I) | 183 154.00 | 96 241.00 | | 183 154.00 |
DU Loans and Debts from Credit Institutions (3) | 616 024.00 | 750 013.00 | | 616 024.00 |
DV Miscellaneous Loans and Financial Debts (4) | 422 702.00 | 411 622.00 | | 422 702.00 |
DX Trade payables and related accounts | 4 060.00 | 3 652.00 | | 4 060.00 |
DY Tax and social security liabilities | 35 986.00 | 37 923.00 | | 35 986.00 |
EA Other liabilities | 195 000.00 | 211 668.00 | | 195 000.00 |
EC TOTAL (IV) | 1 273 771.00 | 1 414 878.00 | | 1 273 771.00 |
EE Grand total (I to V) | 1 456 925.00 | 1 511 118.00 | | 1 456 925.00 |
EG Accrued income and payables due within one year | 828 922.00 | 824 437.00 | | 828 922.00 |
| |
| 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 | | | 1.00 | |
FR Total operating income (I) | | | 200 001.00 | |
FW Other purchases and external expenses | | | 9 977.00 | |
FX Taxes, duties, and similar payments | | | 11 626.00 | |
FY Salaries and Wages | | | 90 000.00 | |
FZ Social Security Contributions | | | 34 735.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 376.00 | |
GF Total Operating Expenses (II) | | | 146 714.00 | |
GG - OPERATING RESULT (I - II) | | | 53 287.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GL Other interest and similar income | | | 428.00 | |
GP Total financial income (V) | | | 80 428.00 | |
GR Interest and similar expenses | | | 43 964.00 | |
GU Total financial expenses (VI) | | | 43 964.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 465.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 751.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 34 735.00 | 36 686.00 | | 34 735.00 |
HK Income tax | 2 838.00 | | | 2 838.00 |
HL TOTAL REVENUE (I + III + V + VII) | 280 429.00 | 270 764.00 | | 280 429.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 193 516.00 | 197 142.00 | | 193 516.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 913.00 | 73 622.00 | | 86 913.00 |
| |
| 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 | 1 427 946.00 | | 384.00 | 1 427 946.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 050.00 | | | 5 050.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 423 280.00 | |
I4 DECREASES Grand Total | | | 1 428 330.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 422 896.00 | | 384.00 | 1 422 896.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 674.00 | 376.00 | | 4 674.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 674.00 | 376.00 | | 4 674.00 |
| |
| 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 | 4 060.00 | 4 060.00 | | 4 060.00 |
8D Social Security and Other Social Organizations | 3 394.00 | 3 394.00 | | 3 394.00 |
8E Income Taxes | 2 838.00 | 2 838.00 | | 2 838.00 |
8K Other liabilities (including liabilities related to repo transactions) | 195 000.00 | 195 000.00 | | 195 000.00 |
UT Other financial assets | 19 280.00 | | | 19 280.00 |
UX Other trade receivables | 960.00 | | | 960.00 |
VB VAT | 188.00 | | | 188.00 |
VG Loans with a maturity of up to one year at origin | 252 157.00 | 73 657.00 | 178 500.00 | 252 157.00 |
VH Loans with a maturity of more than one year at origin | 363 867.00 | 97 518.00 | 266 349.00 | 363 867.00 |
VI Group and Associates | 422 702.00 | 422 702.00 | | 422 702.00 |
VK Loans repaid during the year | 126 906.00 | | | 126 906.00 |
VS Prepaid expenses | 7 542.00 | | | 7 542.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 969.00 | 8 689.00 | 19 280.00 | 27 969.00 |
VW VAT | 29 754.00 | 29 754.00 | | 29 754.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 273 771.00 | 828 922.00 | 444 849.00 | 1 273 771.00 |
