| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 300.00 | 300.00 | | 300.00 |
BJ TOTAL (I) | 2 052 300.00 | 300.00 | 2 052 000.00 | 2 052 300.00 |
BZ Other receivables | 2 820 474.00 | | 2 820 474.00 | 2 820 474.00 |
CF Cash and cash equivalents | 111 124.00 | | 111 124.00 | 111 124.00 |
CH Prepaid expenses | 212.00 | | 212.00 | 212.00 |
CJ TOTAL (II) | 2 931 810.00 | | 2 931 810.00 | 2 931 810.00 |
CO Grand total (0 to V) | 4 984 110.00 | 300.00 | 4 983 810.00 | 4 984 110.00 |
CU Other investments | 2 052 000.00 | | 2 052 000.00 | 2 052 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500 000.00 | 2 500 000.00 | | 2 500 000.00 |
DD Legal reserve (1) | 250 000.00 | 100 000.00 | | 250 000.00 |
DG Other reserves | 403 981.00 | 163 592.00 | | 403 981.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 288 532.00 | 390 388.00 | | 288 532.00 |
DL TOTAL (I) | 3 442 512.00 | 3 153 981.00 | | 3 442 512.00 |
DU Loans and Debts from Credit Institutions (3) | 41 705.00 | 140 363.00 | | 41 705.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 227 659.00 | 901 055.00 | | 1 227 659.00 |
DX Trade payables and related accounts | 152 084.00 | 126 050.00 | | 152 084.00 |
DY Tax and social security liabilities | 119 624.00 | 132 000.00 | | 119 624.00 |
EA Other liabilities | 226.00 | 227.00 | | 226.00 |
EC TOTAL (IV) | 1 541 298.00 | 1 299 695.00 | | 1 541 298.00 |
EE Grand total (I to V) | 4 983 810.00 | 4 453 676.00 | | 4 983 810.00 |
EG Accrued income and payables due within one year | 1 541 298.00 | 1 299 695.00 | | 1 541 298.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 202 729.00 | | 202 729.00 | 202 729.00 |
FJ Net sales | 202 729.00 | | 202 729.00 | 202 729.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 422 080.00 | |
FQ Other income | | | 32.00 | |
FR Total operating income (I) | | | 624 841.00 | |
FW Other purchases and external expenses | | | 404 753.00 | |
FX Taxes, duties, and similar payments | | | 35 349.00 | |
FY Salaries and Wages | | | 153 373.00 | |
FZ Social Security Contributions | | | 53 285.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 646 777.00 | |
GG - OPERATING RESULT (I - II) | | | -21 936.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 000.00 | |
GL Other interest and similar income | | | 23 869.00 | |
GP Total financial income (V) | | | 323 869.00 | |
GR Interest and similar expenses | | | 17 780.00 | |
GU Total financial expenses (VI) | | | 17 780.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 306 088.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 284 153.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 422 080.00 | 385 662.00 | | 422 080.00 |
A2 TOTAL ASSETS | 16 841.00 | 13 051.00 | | 16 841.00 |
HE Exceptional expenses on management operations | 30.00 | 45.00 | | 30.00 |
HH Total exceptional expenses (VIII) | 30.00 | 45.00 | | 30.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30.00 | -45.00 | | -30.00 |
HK Income tax | -4 409.00 | -2 976.00 | | -4 409.00 |
HL TOTAL REVENUE (I + III + V + VII) | 948 709.00 | 933 694.00 | | 948 709.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 660 178.00 | 543 306.00 | | 660 178.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 288 532.00 | 390 388.00 | | 288 532.00 |
| |
| 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 | 2 052 300.00 | | | 2 052 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 052 000.00 | |
I4 DECREASES Grand Total | | | 2 052 300.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 300.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 300.00 | | | 300.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 052 000.00 | | | 2 052 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 288.00 | 12.00 | | 288.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 288.00 | 12.00 | | 288.00 |
| |
| 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 | 152 084.00 | 152 084.00 | | 152 084.00 |
8C Staff and Related Accounts | 48 045.00 | 48 045.00 | | 48 045.00 |
8D Social Security and Other Social Organizations | 37 298.00 | 37 298.00 | | 37 298.00 |
8K Other liabilities (including liabilities related to repo transactions) | 226.00 | 226.00 | | 226.00 |
VB VAT | 192.00 | | | 192.00 |
VC Group and associates | 2 711 537.00 | | | 2 711 537.00 |
VG Loans with a maturity of up to one year at origin | 15 072.00 | 15 072.00 | | 15 072.00 |
VH Loans with a maturity of more than one year at origin | 26 634.00 | 26 634.00 | | 26 634.00 |
VI Group and Associates | 1 227 659.00 | 1 227 659.00 | | 1 227 659.00 |
VK Loans repaid during the year | 104 757.00 | | | 104 757.00 |
VM Income taxes | 91 735.00 | | | 91 735.00 |
VN Other taxes, similar payments | 276.00 | | | 276.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 557.00 | 17 557.00 | | 17 557.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 735.00 | | | 16 735.00 |
VS Prepaid expenses | 212.00 | | | 212.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 820 686.00 | 2 820 686.00 | | 2 820 686.00 |
VW VAT | 16 724.00 | 16 724.00 | | 16 724.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 541 298.00 | 1 541 298.00 | | 1 541 298.00 |
