| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 100 000.00 | | 2 100 000.00 | 2 100 000.00 |
BZ Other receivables | 159 070.00 | | 159 070.00 | 159 070.00 |
CF Cash and cash equivalents | 86 050.00 | | 86 050.00 | 86 050.00 |
CJ TOTAL (II) | 245 120.00 | | 245 120.00 | 245 120.00 |
CO Grand total (0 to V) | 2 347 462.00 | | 2 347 462.00 | 2 347 462.00 |
CU Other investments | 2 100 000.00 | | 2 100 000.00 | 2 100 000.00 |
CW Deferred expenses or loan issuance costs | 2 343.00 | | 2 343.00 | 2 343.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 320 000.00 | | | 320 000.00 |
DD Legal reserve (1) | 32 000.00 | | | 32 000.00 |
DG Other reserves | 1 198 195.00 | | | 1 198 195.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 117 978.00 | | | 117 978.00 |
DL TOTAL (I) | 1 668 173.00 | | | 1 668 173.00 |
DU Loans and Debts from Credit Institutions (3) | 416 062.00 | | | 416 062.00 |
DV Miscellaneous Loans and Financial Debts (4) | 209 642.00 | | | 209 642.00 |
DX Trade payables and related accounts | 48 671.00 | | | 48 671.00 |
DY Tax and social security liabilities | 4 914.00 | | | 4 914.00 |
EC TOTAL (IV) | 679 290.00 | | | 679 290.00 |
EE Grand total (I to V) | 2 347 462.00 | | | 2 347 462.00 |
EG Accrued income and payables due within one year | 363 083.00 | | | 363 083.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 147 420.00 | | 147 420.00 | 147 420.00 |
FJ Net sales | 147 420.00 | | 147 420.00 | 147 420.00 |
FR Total operating income (I) | | | 147 420.00 | |
FW Other purchases and external expenses | | | 149 822.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 586.00 | |
GF Total Operating Expenses (II) | | | 150 408.00 | |
GG - OPERATING RESULT (I - II) | | | -2 988.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GR Interest and similar expenses | | | 12 880.00 | |
GU Total financial expenses (VI) | | | 12 880.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 107 121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 133.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -13 845.00 | | | -13 845.00 |
HL TOTAL REVENUE (I + III + V + VII) | 267 420.00 | | | 267 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 442.00 | | | 149 442.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 117 978.00 | | | 117 978.00 |
| |
| 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 | 2 100 000.00 | | | 2 100 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 100 000.00 | |
I4 DECREASES Grand Total | | | 2 100 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 100 000.00 | | | 2 100 000.00 |
| |
| 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 | 48 671.00 | 48 671.00 | | 48 671.00 |
VB VAT | 9 221.00 | | | 9 221.00 |
VC Group and associates | 21 332.00 | | | 21 332.00 |
VH Loans with a maturity of more than one year at origin | 416 061.00 | 99 855.00 | 316 206.00 | 416 061.00 |
VI Group and Associates | 209 642.00 | 209 642.00 | | 209 642.00 |
VK Loans repaid during the year | 97 204.00 | | | 97 204.00 |
VM Income taxes | 128 516.00 | | | 128 516.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 159 070.00 | 159 070.00 | | 159 070.00 |
VW VAT | 4 914.00 | 4 914.00 | | 4 914.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 679 289.00 | 363 083.00 | 316 206.00 | 679 289.00 |
