| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 3 302 576.00 | | 3 302 576.00 | 3 302 576.00 |
CF Cash and cash equivalents | 1 545.00 | | 1 545.00 | 1 545.00 |
CH Prepaid expenses | 75 690.00 | | 75 690.00 | 75 690.00 |
CJ TOTAL (II) | 3 379 811.00 | | 3 379 811.00 | 3 379 811.00 |
CO Grand total (0 to V) | 3 379 811.00 | | 3 379 811.00 | 3 379 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 3 857.00 | 3 857.00 | | 3 857.00 |
DH Retained earnings | -75 954.00 | -140 983.00 | | -75 954.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 063.00 | 65 029.00 | | 61 063.00 |
DL TOTAL (I) | 988 966.00 | 927 903.00 | | 988 966.00 |
DU Loans and Debts from Credit Institutions (3) | 23 036.00 | 24 032.00 | | 23 036.00 |
DV Miscellaneous Loans and Financial Debts (4) | 750 000.00 | 750 000.00 | | 750 000.00 |
DX Trade payables and related accounts | 1 731.00 | | | 1 731.00 |
DY Tax and social security liabilities | 2.00 | 5 089.00 | | 2.00 |
EB Prepaid income (2) | 1 616 075.00 | 1 885 421.00 | | 1 616 075.00 |
EC TOTAL (IV) | 2 390 845.00 | 2 664 542.00 | | 2 390 845.00 |
EE Grand total (I to V) | 3 379 811.00 | 3 592 445.00 | | 3 379 811.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 780 624.00 | | 1 780 624.00 | 1 780 624.00 |
FJ Net sales | 1 780 624.00 | | 1 780 624.00 | 1 780 624.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 780 625.00 | |
FW Other purchases and external expenses | | | 1 865 565.00 | |
FX Taxes, duties, and similar payments | | | 35 390.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 900 958.00 | |
GG - OPERATING RESULT (I - II) | | | -120 333.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 489.00 | |
GP Total financial income (V) | | | 55 489.00 | |
GR Interest and similar expenses | | | 112 906.00 | |
GU Total financial expenses (VI) | | | 112 906.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -57 418.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -177 751.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 269 346.00 | 269 346.00 | | 269 346.00 |
HD Total exceptional income (VII) | 269 346.00 | 269 346.00 | | 269 346.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 269 346.00 | 269 346.00 | | 269 346.00 |
HK Income tax | 30 532.00 | 32 515.00 | | 30 532.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 105 460.00 | 2 120 761.00 | | 2 105 460.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 044 396.00 | 2 055 732.00 | | 2 044 396.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 063.00 | 65 029.00 | | 61 063.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 750 000.00 | | | 750 000.00 |
8B Suppliers and Related Accounts | 1 731.00 | 1 731.00 | | 1 731.00 |
8L Deferred income | 1 616 075.00 | 1 616 075.00 | | 1 616 075.00 |
VB VAT | 3 180.00 | | | 3 180.00 |
VC Group and associates | 3 297 412.00 | | | 3 297 412.00 |
VH Loans with a maturity of more than one year at origin | 23 036.00 | 23 036.00 | | 23 036.00 |
VM Income taxes | 1 984.00 | | | 1 984.00 |
VQ Other Taxes, Duties, and Similar Debts | 2.00 | 2.00 | | 2.00 |
VS Prepaid expenses | 75 690.00 | | | 75 690.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 378 267.00 | 3 378 267.00 | | 3 378 267.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 390 845.00 | 1 640 845.00 | | 2 390 845.00 |
