| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 698 180.00 | | 698 180.00 | 698 180.00 |
BX Customers and related accounts | 33 600.00 | | 33 600.00 | 33 600.00 |
BZ Other receivables | 327 774.00 | | 327 774.00 | 327 774.00 |
CD Marketable securities | 452 803.00 | | 452 803.00 | 452 803.00 |
CF Cash and cash equivalents | 17 776.00 | | 17 776.00 | 17 776.00 |
CH Prepaid expenses | 2 619.00 | | 2 619.00 | 2 619.00 |
CJ TOTAL (II) | 834 572.00 | | 834 572.00 | 834 572.00 |
CO Grand total (0 to V) | 1 532 752.00 | | 1 532 752.00 | 1 532 752.00 |
CU Other investments | 698 180.00 | | 698 180.00 | 698 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 363 751.00 | 379 754.00 | | 363 751.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 235 464.00 | 103 997.00 | | 235 464.00 |
DL TOTAL (I) | 1 149 215.00 | 1 033 751.00 | | 1 149 215.00 |
DV Miscellaneous Loans and Financial Debts (4) | 298 832.00 | 224 185.00 | | 298 832.00 |
DX Trade payables and related accounts | 10 580.00 | 6 920.00 | | 10 580.00 |
DY Tax and social security liabilities | 74 124.00 | 78 131.00 | | 74 124.00 |
EC TOTAL (IV) | 383 537.00 | 309 237.00 | | 383 537.00 |
EE Grand total (I to V) | 1 532 752.00 | 1 342 988.00 | | 1 532 752.00 |
EG Accrued income and payables due within one year | 383 537.00 | 309 237.00 | | 383 537.00 |
EI Including equity loans | 298 832.00 | | | 298 832.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 322 000.00 | | 322 000.00 | 322 000.00 |
FJ Net sales | 322 000.00 | | 322 000.00 | 322 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 340.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 324 341.00 | |
FW Other purchases and external expenses | | | 10 902.00 | |
FX Taxes, duties, and similar payments | | | 3 371.00 | |
FY Salaries and Wages | | | 195 552.00 | |
FZ Social Security Contributions | | | 91 457.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 301 286.00 | |
GG - OPERATING RESULT (I - II) | | | 23 055.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 199 700.00 | |
GL Other interest and similar income | | | 3 919.00 | |
GO Net income from sales of marketable securities | | | 17 182.00 | |
GP Total financial income (V) | | | 220 801.00 | |
GR Interest and similar expenses | | | 4 548.00 | |
GT Net expenses on sales of marketable securities | | | 180.00 | |
GU Total financial expenses (VI) | | | 4 728.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 216 073.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 239 129.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 665.00 | 27 435.00 | | 3 665.00 |
HL TOTAL REVENUE (I + III + V + VII) | 545 142.00 | 379 676.00 | | 545 142.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 309 678.00 | 275 679.00 | | 309 678.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 235 464.00 | 103 997.00 | | 235 464.00 |
| |
| 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 | 698 180.00 | | | 698 180.00 |
I3 DECREASES Total Financial Fixed Assets | | | 698 180.00 | |
I4 DECREASES Grand Total | | | 698 180.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 698 180.00 | | | 698 180.00 |
| |
| 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 | 10 580.00 | 10 580.00 | | 10 580.00 |
8C Staff and Related Accounts | 26 917.00 | 26 917.00 | | 26 917.00 |
8D Social Security and Other Social Organizations | 34 561.00 | 34 561.00 | | 34 561.00 |
UX Other trade receivables | 33 600.00 | | | 33 600.00 |
UZ Social Security, other social security organizations | 10.00 | | | 10.00 |
VB VAT | 957.00 | | | 957.00 |
VC Group and associates | 289 899.00 | | | 289 899.00 |
VI Group and Associates | 298 832.00 | 298 832.00 | | 298 832.00 |
VM Income taxes | 32 893.00 | | | 32 893.00 |
VP Miscellaneous | 4 015.00 | | | 4 015.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 707.00 | 1 707.00 | | 1 707.00 |
VS Prepaid expenses | 2 619.00 | | | 2 619.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 363 993.00 | 363 993.00 | | 363 993.00 |
VW VAT | 10 939.00 | 10 939.00 | | 10 939.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 383 537.00 | 383 537.00 | | 383 537.00 |
