| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 350 000.00 | | 350 000.00 | 350 000.00 |
BX Customers and related accounts | 8 400.00 | | 8 400.00 | 8 400.00 |
BZ Other receivables | 27 759.00 | | 27 759.00 | 27 759.00 |
CF Cash and cash equivalents | 35 441.00 | | 35 441.00 | 35 441.00 |
CJ TOTAL (II) | 71 600.00 | | 71 600.00 | 71 600.00 |
CO Grand total (0 to V) | 421 600.00 | | 421 600.00 | 421 600.00 |
CU Other investments | 350 000.00 | | 350 000.00 | 350 000.00 |
| |
| 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 | | | 2 000.00 |
DG Other reserves | 600.00 | | | 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 290.00 | 77 600.00 | | 114 290.00 |
DL TOTAL (I) | 136 890.00 | 97 600.00 | | 136 890.00 |
DU Loans and Debts from Credit Institutions (3) | 262 065.00 | 308 718.00 | | 262 065.00 |
DV Miscellaneous Loans and Financial Debts (4) | 854.00 | 50.00 | | 854.00 |
DX Trade payables and related accounts | | 600.00 | | |
DY Tax and social security liabilities | 21 791.00 | 22 804.00 | | 21 791.00 |
EC TOTAL (IV) | 284 710.00 | 332 171.00 | | 284 710.00 |
EE Grand total (I to V) | 421 600.00 | 429 772.00 | | 421 600.00 |
EG Accrued income and payables due within one year | 70 064.00 | 70 107.00 | | 70 064.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 000.00 | | 67 000.00 | 67 000.00 |
FJ Net sales | 67 000.00 | | 67 000.00 | 67 000.00 |
FO Operating subsidies | | | 1 951.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 745.00 | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 71 713.00 | |
FW Other purchases and external expenses | | | 9 649.00 | |
FX Taxes, duties, and similar payments | | | 913.00 | |
FY Salaries and Wages | | | 94 733.00 | |
FZ Social Security Contributions | | | 14 519.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 119 814.00 | |
GG - OPERATING RESULT (I - II) | | | -48 101.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 150 003.00 | |
GR Interest and similar expenses | | | 5 499.00 | |
GU Total financial expenses (VI) | | | 5 499.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 144 504.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 403.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 745.00 | | | 2 745.00 |
HK Income tax | -17 887.00 | | | -17 887.00 |
HL TOTAL REVENUE (I + III + V + VII) | 221 716.00 | 146 244.00 | | 221 716.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 427.00 | 68 644.00 | | 107 427.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 114 290.00 | 77 600.00 | | 114 290.00 |
| |
| 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 | 350 000.00 | | | 350 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 350 000.00 | |
I4 DECREASES Grand Total | | | 350 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 350 000.00 | | | 350 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 555.00 | 555.00 | | 555.00 |
8D Social Security and Other Social Organizations | 17 118.00 | 17 118.00 | | 17 118.00 |
UX Other trade receivables | 8 400.00 | | | 8 400.00 |
UZ Social Security, other social security organizations | 1 493.00 | | | 1 493.00 |
VB VAT | 28.00 | | | 28.00 |
VC Group and associates | 824.00 | | | 824.00 |
VH Loans with a maturity of more than one year at origin | 262 065.00 | 47 419.00 | 214 646.00 | 262 065.00 |
VI Group and Associates | 854.00 | 854.00 | | 854.00 |
VK Loans repaid during the year | 46 653.00 | | | 46 653.00 |
VM Income taxes | 25 414.00 | | | 25 414.00 |
VQ Other Taxes, Duties, and Similar Debts | 606.00 | 606.00 | | 606.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 159.00 | 36 159.00 | | 36 159.00 |
VW VAT | 3 511.00 | 3 511.00 | | 3 511.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 284 710.00 | 70 064.00 | 214 646.00 | 284 710.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 650.00 | 95.00 | | 650.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 855.00 | 23 629.00 | | 2 855.00 |
ST Other accounts | 6 794.00 | 925.00 | | 6 794.00 |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
YW Business tax | 263.00 | | | 263.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 913.00 | 95.00 | | 913.00 |
YY Amount of VAT collected | 25 215.00 | 13 000.00 | | 25 215.00 |
YZ Total deductible VAT on goods and services | 738.00 | 2 534.00 | | 738.00 |
ZE Dividends | 75 000.00 | | | 75 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 649.00 | 24 554.00 | | 9 649.00 |
