| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 424.00 | | 1 424.00 | 1 424.00 |
BF Loans | 142 703.00 | | 142 703.00 | 142 703.00 |
BJ TOTAL (I) | 842 108.00 | | 842 108.00 | 842 108.00 |
BV Advances and down payments on orders | 54.00 | | 54.00 | 54.00 |
BX Customers and related accounts | 12 000.00 | | 12 000.00 | 12 000.00 |
BZ Other receivables | 1 874.00 | | 1 874.00 | 1 874.00 |
CF Cash and cash equivalents | 142 997.00 | | 142 997.00 | 142 997.00 |
CJ TOTAL (II) | 156 924.00 | | 156 924.00 | 156 924.00 |
CO Grand total (0 to V) | 999 032.00 | | 999 032.00 | 999 032.00 |
CU Other investments | 697 980.00 | | 697 980.00 | 697 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 802 980.00 | 102 980.00 | | 802 980.00 |
DD Legal reserve (1) | 10 298.00 | 10 298.00 | | 10 298.00 |
DG Other reserves | 65 021.00 | 700 423.00 | | 65 021.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 594.00 | 74 598.00 | | 107 594.00 |
DL TOTAL (I) | 985 893.00 | 888 299.00 | | 985 893.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 672.00 | 8 600.00 | | 9 672.00 |
DX Trade payables and related accounts | 183.00 | 179.00 | | 183.00 |
DY Tax and social security liabilities | 3 284.00 | 2 730.00 | | 3 284.00 |
EC TOTAL (IV) | 13 139.00 | 11 509.00 | | 13 139.00 |
EE Grand total (I to V) | 999 032.00 | 899 809.00 | | 999 032.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 120 004.00 | |
FW Other purchases and external expenses | | | 3 318.00 | |
FX Taxes, duties, and similar payments | | | 5 496.00 | |
FY Salaries and Wages | | | 52 109.00 | |
FZ Social Security Contributions | | | 29 602.00 | |
GF Total Operating Expenses (II) | | | 90 526.00 | |
GG - OPERATING RESULT (I - II) | | | 29 478.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 81 984.00 | |
GL Other interest and similar income | | | 1 374.00 | |
GP Total financial income (V) | | | 83 358.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 83 358.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 112 837.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 243.00 | 7 345.00 | | 5 243.00 |
HL TOTAL REVENUE (I + III + V + VII) | 203 362.00 | 163 065.00 | | 203 362.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 769.00 | 88 467.00 | | 95 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 594.00 | 74 598.00 | | 107 594.00 |
| |
| 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 | 830 733.00 | | 12 127.00 | 830 733.00 |
I3 DECREASES Total Financial Fixed Assets | 753.00 | | 842 108.00 | 753.00 |
I4 DECREASES Grand Total | 753.00 | | 842 108.00 | 753.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 830 733.00 | | 12 127.00 | 830 733.00 |
| |
| 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 | 183.00 | 183.00 | | 183.00 |
8D Social Security and Other Social Organizations | 1 315.00 | 1 315.00 | | 1 315.00 |
UP Loans | 142 703.00 | | | 142 703.00 |
UX Other trade receivables | 12 000.00 | | | 12 000.00 |
VB VAT | 31.00 | | | 31.00 |
VI Group and Associates | 9 672.00 | 9 672.00 | | 9 672.00 |
VM Income taxes | 1 843.00 | | | 1 843.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 156 577.00 | 13 874.00 | 142 703.00 | 156 577.00 |
VW VAT | 1 969.00 | 1 969.00 | | 1 969.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 139.00 | 13 139.00 | | 13 139.00 |
