| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 110.00 | 258.00 | 2 851.00 | 3 110.00 |
BJ TOTAL (I) | 1 238 330.00 | 258.00 | 1 238 071.00 | 1 238 330.00 |
BX Customers and related accounts | 109.00 | | 109.00 | 109.00 |
BZ Other receivables | 79 914.00 | | 79 914.00 | 79 914.00 |
CF Cash and cash equivalents | 20 511.00 | | 20 511.00 | 20 511.00 |
CH Prepaid expenses | 2 614.00 | | 2 614.00 | 2 614.00 |
CJ TOTAL (II) | 103 149.00 | | 103 149.00 | 103 149.00 |
CO Grand total (0 to V) | 1 341 479.00 | 258.00 | 1 341 220.00 | 1 341 479.00 |
CU Other investments | 1 235 220.00 | | 1 235 220.00 | 1 235 220.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 134 640.00 | | | 134 640.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 142 425.00 | | | 142 425.00 |
DL TOTAL (I) | 277 065.00 | | | 277 065.00 |
DU Loans and Debts from Credit Institutions (3) | 1 024 579.00 | | | 1 024 579.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 489.00 | | | 1 489.00 |
DX Trade payables and related accounts | 5 532.00 | | | 5 532.00 |
DY Tax and social security liabilities | 32 555.00 | | | 32 555.00 |
EC TOTAL (IV) | 1 064 156.00 | | | 1 064 156.00 |
EE Grand total (I to V) | 1 341 220.00 | | | 1 341 220.00 |
EG Accrued income and payables due within one year | 191 840.00 | | | 191 840.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 102 000.00 | | 102 000.00 | 102 000.00 |
FJ Net sales | 102 000.00 | | 102 000.00 | 102 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 91.00 | |
FR Total operating income (I) | | | 102 091.00 | |
FW Other purchases and external expenses | | | 31 295.00 | |
FX Taxes, duties, and similar payments | | | 8 085.00 | |
FY Salaries and Wages | | | 69 750.00 | |
FZ Social Security Contributions | | | 29 209.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 258.00 | |
GF Total Operating Expenses (II) | | | 138 597.00 | |
GG - OPERATING RESULT (I - II) | | | -36 506.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 186 000.00 | |
GP Total financial income (V) | | | 186 000.00 | |
GR Interest and similar expenses | | | 7 066.00 | |
GU Total financial expenses (VI) | | | 7 066.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 178 934.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 142 428.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 91.00 | | | 91.00 |
HE Exceptional expenses on management operations | 3.00 | | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3.00 | | | -3.00 |
HL TOTAL REVENUE (I + III + V + VII) | 288 091.00 | | | 288 091.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 145 666.00 | | | 145 666.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 142 425.00 | | | 142 425.00 |
| |
| 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 | | | 1 238 330.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 235 220.00 | |
I4 DECREASES Grand Total | | | 1 238 330.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 110.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 3 110.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 235 220.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 258.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 258.00 | | |
| |
| 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 | 5 532.00 | 5 532.00 | | 5 532.00 |
8C Staff and Related Accounts | 9 101.00 | 9 101.00 | | 9 101.00 |
8D Social Security and Other Social Organizations | 13 966.00 | 13 966.00 | | 13 966.00 |
UX Other trade receivables | 109.00 | 109.00 | | 109.00 |
VB VAT | 999.00 | 999.00 | | 999.00 |
VC Group and associates | 78 916.00 | 78 916.00 | | 78 916.00 |
VH Loans with a maturity of more than one year at origin | 1 024 579.00 | 152 263.00 | 628 436.00 | 1 024 579.00 |
VI Group and Associates | 1 489.00 | 1 489.00 | | 1 489.00 |
VJ Loans taken out during the year | 1 100 000.00 | | | 1 100 000.00 |
VK Loans repaid during the year | 75 421.00 | | | 75 421.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 127.00 | 6 127.00 | | 6 127.00 |
VS Prepaid expenses | 2 614.00 | 2 614.00 | | 2 614.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 638.00 | 82 638.00 | | 82 638.00 |
VW VAT | 3 362.00 | 3 362.00 | | 3 362.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 064 156.00 | 191 840.00 | 628 436.00 | 1 064 156.00 |
