| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 18 182.00 | | 18 182.00 | 18 182.00 |
AP Buildings | 181 818.00 | 3 658.00 | 178 160.00 | 181 818.00 |
AT Other tangible assets | 27 458.00 | 5 268.00 | 22 190.00 | 27 458.00 |
BJ TOTAL (I) | 267 958.00 | 8 926.00 | 259 032.00 | 267 958.00 |
BX Customers and related accounts | 48 000.00 | | 48 000.00 | 48 000.00 |
BZ Other receivables | 446 941.00 | | 446 941.00 | 446 941.00 |
CF Cash and cash equivalents | 478 880.00 | | 478 880.00 | 478 880.00 |
CJ TOTAL (II) | 973 820.00 | | 973 820.00 | 973 820.00 |
CO Grand total (0 to V) | 1 241 778.00 | 8 926.00 | 1 232 852.00 | 1 241 778.00 |
CU Other investments | 40 500.00 | | 40 500.00 | 40 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | 130 000.00 | | 130 000.00 |
DB Share, merger, contribution premiums, etc. | 3 634.00 | 3 634.00 | | 3 634.00 |
DD Legal reserve (1) | 13 000.00 | 13 000.00 | | 13 000.00 |
DG Other reserves | 688 668.00 | 473 792.00 | | 688 668.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 873.00 | 214 876.00 | | 80 873.00 |
DL TOTAL (I) | 916 174.00 | 835 302.00 | | 916 174.00 |
DU Loans and Debts from Credit Institutions (3) | 217 683.00 | 729 835.00 | | 217 683.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 947.00 | 244 245.00 | | 86 947.00 |
DX Trade payables and related accounts | 4 048.00 | 5 424.00 | | 4 048.00 |
DY Tax and social security liabilities | 8 000.00 | 19 086.00 | | 8 000.00 |
EC TOTAL (IV) | 316 678.00 | 998 590.00 | | 316 678.00 |
EE Grand total (I to V) | 1 232 852.00 | 1 833 891.00 | | 1 232 852.00 |
EG Accrued income and payables due within one year | 108 240.00 | 998 590.00 | | 108 240.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 41 050.00 | | 41 050.00 | 41 050.00 |
FJ Net sales | 41 050.00 | | 41 050.00 | 41 050.00 |
FQ Other income | | | 1 175.00 | |
FR Total operating income (I) | | | 42 225.00 | |
FW Other purchases and external expenses | | | 46 762.00 | |
FX Taxes, duties, and similar payments | | | 2 102.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 184.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 891.00 | |
GF Total Operating Expenses (II) | | | 57 940.00 | |
GG - OPERATING RESULT (I - II) | | | -15 715.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 887.00 | |
GU Total financial expenses (VI) | | | 887.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -885.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 184.00 | 7 225.00 | | 184.00 |
HB Exceptional income from capital transactions | 1 650 000.00 | | | 1 650 000.00 |
HD Total exceptional income (VII) | 1 650 000.00 | | | 1 650 000.00 |
HE Exceptional expenses on management operations | 55.00 | | | 55.00 |
HF Exceptional expenses on capital transactions | 1 552 473.00 | | | 1 552 473.00 |
HH Total exceptional expenses (VIII) | 1 552 528.00 | | | 1 552 528.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 97 472.00 | | | 97 472.00 |
HK Income tax | | 8 438.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 692 227.00 | 279 500.00 | | 1 692 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 611 354.00 | 64 624.00 | | 1 611 354.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 873.00 | 214 876.00 | | 80 873.00 |
| |
| 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 | 1 603 806.00 | | 216 625.00 | 1 603 806.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 552 473.00 | 40 500.00 | |
I4 DECREASES Grand Total | | 1 552 473.00 | 267 958.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 227 458.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 833.00 | | 201 625.00 | 25 833.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 577 973.00 | | 15 000.00 | 1 577 973.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35.00 | 8 891.00 | | 35.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35.00 | 8 891.00 | | 35.00 |
| |
| 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 | 4 048.00 | 4 048.00 | | 4 048.00 |
UX Other trade receivables | 48 000.00 | | | 48 000.00 |
UZ Social Security, other social security organizations | 258.00 | | | 258.00 |
VB VAT | 1 636.00 | | | 1 636.00 |
VC Group and associates | 291 257.00 | | | 291 257.00 |
VG Loans with a maturity of up to one year at origin | 319.00 | 319.00 | | 319.00 |
VH Loans with a maturity of more than one year at origin | 217 364.00 | 8 926.00 | 37 121.00 | 217 364.00 |
VI Group and Associates | 86 947.00 | 86 947.00 | | 86 947.00 |
VJ Loans taken out during the year | 218 102.00 | | | 218 102.00 |
VK Loans repaid during the year | 729 625.00 | | | 729 625.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 153 790.00 | | | 153 790.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 494 941.00 | 494 941.00 | | 494 941.00 |
VW VAT | 8 000.00 | 8 000.00 | | 8 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 316 678.00 | 108 240.00 | 37 121.00 | 316 678.00 |
