| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
BX Customers and related accounts | 63 273.00 | | 63 273.00 | 63 273.00 |
BZ Other receivables | 3 587.00 | | 3 587.00 | 3 587.00 |
CF Cash and cash equivalents | 84 461.00 | | 84 461.00 | 84 461.00 |
CJ TOTAL (II) | 151 320.00 | | 151 320.00 | 151 320.00 |
CO Grand total (0 to V) | 1 651 320.00 | | 1 651 320.00 | 1 651 320.00 |
CU Other investments | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 95 000.00 | | | 95 000.00 |
DD Legal reserve (1) | 9 500.00 | | | 9 500.00 |
DG Other reserves | 397 193.00 | | | 397 193.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 158 248.00 | | | 158 248.00 |
DL TOTAL (I) | 659 941.00 | | | 659 941.00 |
DU Loans and Debts from Credit Institutions (3) | 794 366.00 | | | 794 366.00 |
DV Miscellaneous Loans and Financial Debts (4) | 149 053.00 | | | 149 053.00 |
DX Trade payables and related accounts | 862.00 | | | 862.00 |
DY Tax and social security liabilities | 16 905.00 | | | 16 905.00 |
EA Other liabilities | 30 192.00 | | | 30 192.00 |
EC TOTAL (IV) | 991 379.00 | | | 991 379.00 |
EE Grand total (I to V) | 1 651 320.00 | | | 1 651 320.00 |
EG Accrued income and payables due within one year | 991 379.00 | | | 991 379.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 116 000.00 | | 116 000.00 | 116 000.00 |
FJ Net sales | 116 000.00 | | 116 000.00 | 116 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 116 001.00 | |
FW Other purchases and external expenses | | | 6 795.00 | |
FX Taxes, duties, and similar payments | | | 2 854.00 | |
FY Salaries and Wages | | | 8 000.00 | |
FZ Social Security Contributions | | | 17 444.00 | |
GF Total Operating Expenses (II) | | | 35 093.00 | |
GG - OPERATING RESULT (I - II) | | | 80 908.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 110 000.00 | |
GP Total financial income (V) | | | 110 000.00 | |
GR Interest and similar expenses | | | 18 642.00 | |
GU Total financial expenses (VI) | | | 18 642.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 91 359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 172 267.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 17 444.00 | | | 17 444.00 |
HK Income tax | 14 019.00 | | | 14 019.00 |
HL TOTAL REVENUE (I + III + V + VII) | 226 001.00 | | | 226 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 753.00 | | | 67 753.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 158 248.00 | | | 158 248.00 |
| |
| 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 | 862.00 | 862.00 | | 862.00 |
8D Social Security and Other Social Organizations | 6 150.00 | 6 150.00 | | 6 150.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 192.00 | 30 192.00 | | 30 192.00 |
UX Other trade receivables | 63 273.00 | | | 63 273.00 |
VB VAT | 212.00 | | | 212.00 |
VH Loans with a maturity of more than one year at origin | 794 366.00 | 794 366.00 | | 794 366.00 |
VI Group and Associates | 149 053.00 | 149 053.00 | | 149 053.00 |
VK Loans repaid during the year | 137 924.00 | | | 137 924.00 |
VM Income taxes | 3 375.00 | | | 3 375.00 |
VQ Other Taxes, Duties, and Similar Debts | 210.00 | 210.00 | | 210.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 859.00 | 66 859.00 | | 66 859.00 |
VW VAT | 10 545.00 | 10 545.00 | | 10 545.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 991 379.00 | 991 379.00 | | 991 379.00 |
