| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 200 000.00 | | 200 000.00 | 200 000.00 |
BH Other financial assets | 32 500.00 | | 32 500.00 | 32 500.00 |
BJ TOTAL (I) | 4 721 092.00 | | 4 721 092.00 | 4 721 092.00 |
BX Customers and related accounts | 91 300.00 | | 91 300.00 | 91 300.00 |
BZ Other receivables | 432 912.00 | | 432 912.00 | 432 912.00 |
CF Cash and cash equivalents | 15 587.00 | | 15 587.00 | 15 587.00 |
CJ TOTAL (II) | 539 800.00 | | 539 800.00 | 539 800.00 |
CO Grand total (0 to V) | 5 260 892.00 | | 5 260 892.00 | 5 260 892.00 |
CP Shares due in less than one year | 200 000.00 | | | 200 000.00 |
CU Other investments | 4 488 592.00 | | 4 488 592.00 | 4 488 592.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 69 655.00 | | | 69 655.00 |
DH Retained earnings | -7 582.00 | -7 582.00 | | -7 582.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 566 914.00 | 69 655.00 | | 566 914.00 |
DL TOTAL (I) | 2 629 787.00 | 2 062 873.00 | | 2 629 787.00 |
DU Loans and Debts from Credit Institutions (3) | 1 389 783.00 | 2 116 864.00 | | 1 389 783.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 185 115.00 | 707 255.00 | | 1 185 115.00 |
DX Trade payables and related accounts | 25 278.00 | 1 900.00 | | 25 278.00 |
DY Tax and social security liabilities | 30 930.00 | 56 520.00 | | 30 930.00 |
EC TOTAL (IV) | 2 631 105.00 | 2 882 538.00 | | 2 631 105.00 |
EE Grand total (I to V) | 5 260 892.00 | 4 945 411.00 | | 5 260 892.00 |
EG Accrued income and payables due within one year | 1 468 567.00 | 893 424.00 | | 1 468 567.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 340 000.00 | | 340 000.00 | 340 000.00 |
FJ Net sales | 340 000.00 | | 340 000.00 | 340 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 135.00 | |
FR Total operating income (I) | | | 340 135.00 | |
FW Other purchases and external expenses | | | 68 566.00 | |
FX Taxes, duties, and similar payments | | | 6 638.00 | |
FY Salaries and Wages | | | 150 000.00 | |
FZ Social Security Contributions | | | 104 464.00 | |
GE Other Expenses | | | 117.00 | |
GF Total Operating Expenses (II) | | | 329 785.00 | |
GG - OPERATING RESULT (I - II) | | | 10 350.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 250 000.00 | |
GL Other interest and similar income | | | 125.00 | |
GP Total financial income (V) | | | 250 125.00 | |
GR Interest and similar expenses | | | 63 245.00 | |
GU Total financial expenses (VI) | | | 63 245.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 186 880.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 197 231.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 874.00 | | |
A2 TOTAL ASSETS | 104 464.00 | 60 930.00 | | 104 464.00 |
HE Exceptional expenses on management operations | | 84 430.00 | | |
HH Total exceptional expenses (VIII) | | 84 430.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -84 430.00 | | |
HK Income tax | -369 683.00 | | | -369 683.00 |
HL TOTAL REVENUE (I + III + V + VII) | 590 260.00 | 481 874.00 | | 590 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 346.00 | 412 219.00 | | 23 346.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 566 914.00 | 69 655.00 | | 566 914.00 |
HP References: Equipment leasing | 21 493.00 | 21 521.00 | | 21 493.00 |
| |
| 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 | 4 700 092.00 | | 210 000.00 | 4 700 092.00 |
I3 DECREASES Total Financial Fixed Assets | | 189 000.00 | 4 721 092.00 | |
I4 DECREASES Grand Total | | 189 000.00 | 4 721 092.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 700 092.00 | | 210 000.00 | 4 700 092.00 |
| |
| 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 | 25 278.00 | 25 278.00 | | 25 278.00 |
UL Receivables related to investments | 200 000.00 | 200 000.00 | | 200 000.00 |
UT Other financial assets | 32 500.00 | | 32 500.00 | 32 500.00 |
UX Other trade receivables | 91 300.00 | 91 300.00 | | 91 300.00 |
VB VAT | 2 259.00 | 2 259.00 | | 2 259.00 |
VC Group and associates | 241 831.00 | 241 831.00 | | 241 831.00 |
VH Loans with a maturity of more than one year at origin | 1 389 114.00 | 227 244.00 | 1 059 546.00 | 1 389 114.00 |
VI Group and Associates | 1 185 115.00 | 1 185 115.00 | | 1 185 115.00 |
VK Loans repaid during the year | 127 749.00 | | | 127 749.00 |
VM Income taxes | 188 822.00 | 188 822.00 | | 188 822.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 756 712.00 | 724 212.00 | 32 500.00 | 756 712.00 |
VW VAT | 30 930.00 | 30 930.00 | | 30 930.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 630 437.00 | 1 468 567.00 | 1 059 546.00 | 2 630 437.00 |
