| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 112 225.00 | 1 080 250.00 | 31 975.00 | 1 112 225.00 |
BX Customers and related accounts | 78 000.00 | | 78 000.00 | 78 000.00 |
BZ Other receivables | 2 630.00 | | 2 630.00 | 2 630.00 |
CF Cash and cash equivalents | 21 005.00 | | 21 005.00 | 21 005.00 |
CJ TOTAL (II) | 101 635.00 | | 101 635.00 | 101 635.00 |
CO Grand total (0 to V) | 1 213 860.00 | 1 080 250.00 | 133 610.00 | 1 213 860.00 |
CU Other investments | 1 112 225.00 | 1 080 250.00 | 31 975.00 | 1 112 225.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -1 040 710.00 | -970 692.00 | | -1 040 710.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 334.00 | -70 017.00 | | 32 334.00 |
DL TOTAL (I) | -998 376.00 | -1 030 710.00 | | -998 376.00 |
DU Loans and Debts from Credit Institutions (3) | 153 795.00 | 267 990.00 | | 153 795.00 |
DV Miscellaneous Loans and Financial Debts (4) | 934 279.00 | 804 532.00 | | 934 279.00 |
DX Trade payables and related accounts | 19 409.00 | 16 559.00 | | 19 409.00 |
DY Tax and social security liabilities | 24 503.00 | 17 541.00 | | 24 503.00 |
EC TOTAL (IV) | 1 131 986.00 | 1 106 622.00 | | 1 131 986.00 |
EE Grand total (I to V) | 133 610.00 | 75 912.00 | | 133 610.00 |
EI Including equity loans | 934 279.00 | | | 934 279.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 65 000.00 | | 65 000.00 | 65 000.00 |
FJ Net sales | 65 000.00 | | 65 000.00 | 65 000.00 |
FR Total operating income (I) | | | 65 000.00 | |
FW Other purchases and external expenses | | | 4 528.00 | |
FX Taxes, duties, and similar payments | | | 564.00 | |
GF Total Operating Expenses (II) | | | 5 093.00 | |
GG - OPERATING RESULT (I - II) | | | 59 907.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 6 607.00 | |
GU Total financial expenses (VI) | | | 6 607.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 605.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 303.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 216.00 | | | 2 216.00 |
HH Total exceptional expenses (VIII) | 2 216.00 | | | 2 216.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 216.00 | | | -2 216.00 |
HK Income tax | 18 753.00 | | | 18 753.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 002.00 | 88 252.00 | | 65 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 668.00 | 158 269.00 | | 32 668.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 334.00 | -70 017.00 | | 32 334.00 |
| |
| 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 | 1 112 225.00 | | | 1 112 225.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 112 225.00 | |
I4 DECREASES Grand Total | | | 1 112 225.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 112 225.00 | | | 1 112 225.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 080 250.00 | | | 1 080 250.00 |
7C Grand total | 1 080 250.00 | | | 1 080 250.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 19 409.00 | 19 409.00 | | 19 409.00 |
8E Income Taxes | 3 240.00 | 3 240.00 | | 3 240.00 |
UX Other trade receivables | 78 000.00 | | | 78 000.00 |
VB VAT | 2 630.00 | | | 2 630.00 |
VH Loans with a maturity of more than one year at origin | 153 795.00 | 153 795.00 | | 153 795.00 |
VI Group and Associates | 934 279.00 | 934 279.00 | | 934 279.00 |
VK Loans repaid during the year | 108 375.00 | | | 108 375.00 |
VQ Other Taxes, Duties, and Similar Debts | 613.00 | 613.00 | | 613.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 630.00 | 80 630.00 | | 80 630.00 |
VW VAT | 20 650.00 | 20 650.00 | | 20 650.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 131 986.00 | 1 131 986.00 | | 1 131 986.00 |
