| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 348.00 | 824.00 | 3 523.00 | 4 348.00 |
BD Other fixed assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BH Other financial assets | 1 836.00 | | 1 836.00 | 1 836.00 |
BJ TOTAL (I) | 807 684.00 | 824.00 | 806 859.00 | 807 684.00 |
BZ Other receivables | 1 058 845.00 | | 1 058 845.00 | 1 058 845.00 |
CF Cash and cash equivalents | 26 870.00 | | 26 870.00 | 26 870.00 |
CH Prepaid expenses | 1 421.00 | | 1 421.00 | 1 421.00 |
CJ TOTAL (II) | 1 087 136.00 | | 1 087 136.00 | 1 087 136.00 |
CO Grand total (0 to V) | 1 894 821.00 | 824.00 | 1 893 996.00 | 1 894 821.00 |
CU Other investments | 800 000.00 | | 800 000.00 | 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 1 553 500.00 | 1 529 400.00 | | 1 553 500.00 |
DH Retained earnings | 21.00 | 58.00 | | 21.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 953.00 | 24 063.00 | | 21 953.00 |
DL TOTAL (I) | 1 619 475.00 | 1 597 521.00 | | 1 619 475.00 |
DV Miscellaneous Loans and Financial Debts (4) | 252 185.00 | 249 014.00 | | 252 185.00 |
DX Trade payables and related accounts | 9 704.00 | 5 889.00 | | 9 704.00 |
DY Tax and social security liabilities | 12 631.00 | 12 685.00 | | 12 631.00 |
EC TOTAL (IV) | 274 521.00 | 267 588.00 | | 274 521.00 |
EE Grand total (I to V) | 1 893 996.00 | 1 865 110.00 | | 1 893 996.00 |
EG Accrued income and payables due within one year | 274 521.00 | 267 588.00 | | 274 521.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 000.00 | | 96 000.00 | 96 000.00 |
FJ Net sales | 96 000.00 | | 96 000.00 | 96 000.00 |
FR Total operating income (I) | | | 96 000.00 | |
FW Other purchases and external expenses | | | 20 509.00 | |
FX Taxes, duties, and similar payments | | | 935.00 | |
FY Salaries and Wages | | | 48 436.00 | |
FZ Social Security Contributions | | | 19 010.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 411.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 89 306.00 | |
GG - OPERATING RESULT (I - II) | | | 6 694.00 | |
GL Other interest and similar income | | | 19 125.00 | |
GP Total financial income (V) | | | 19 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 819.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 866.00 | 4 237.00 | | 3 866.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 125.00 | 117 322.00 | | 115 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 172.00 | 93 259.00 | | 93 172.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 953.00 | 24 063.00 | | 21 953.00 |
| |
| 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 | 805 588.00 | | 2 097.00 | 805 588.00 |
I3 DECREASES Total Financial Fixed Assets | | | 803 336.00 | |
I4 DECREASES Grand Total | | | 807 684.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 348.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 292.00 | | 2 057.00 | 2 292.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 803 296.00 | | 40.00 | 803 296.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 413.00 | 412.00 | | 413.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 413.00 | 412.00 | | 413.00 |
| |
| 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 | 9 705.00 | 9 705.00 | | 9 705.00 |
8C Staff and Related Accounts | 3 164.00 | 3 164.00 | | 3 164.00 |
8D Social Security and Other Social Organizations | 7 701.00 | 7 701.00 | | 7 701.00 |
UT Other financial assets | 1 836.00 | | | 1 836.00 |
VB VAT | 1 452.00 | | | 1 452.00 |
VC Group and associates | 1 056 996.00 | | | 1 056 996.00 |
VI Group and Associates | 252 185.00 | 252 185.00 | | 252 185.00 |
VM Income taxes | 370.00 | | | 370.00 |
VQ Other Taxes, Duties, and Similar Debts | 172.00 | 172.00 | | 172.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27.00 | | | 27.00 |
VS Prepaid expenses | 1 421.00 | | | 1 421.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 062 103.00 | 1 060 267.00 | 1 836.00 | 1 062 103.00 |
VW VAT | 1 594.00 | 1 594.00 | | 1 594.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 274 521.00 | 274 521.00 | | 274 521.00 |
