| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 56 031.00 | 56 031.00 | | 56 031.00 |
BF Loans | 60 000.00 | | 60 000.00 | 60 000.00 |
BH Other financial assets | 800 000.00 | | 800 000.00 | 800 000.00 |
BJ TOTAL (I) | 3 028 110.00 | 56 031.00 | 2 972 079.00 | 3 028 110.00 |
BX Customers and related accounts | 82 800.00 | | 82 800.00 | 82 800.00 |
BZ Other receivables | 668 588.00 | | 668 588.00 | 668 588.00 |
CD Marketable securities | 2 500 000.00 | | 2 500 000.00 | 2 500 000.00 |
CF Cash and cash equivalents | 358 930.00 | | 358 930.00 | 358 930.00 |
CH Prepaid expenses | 1 076.00 | | 1 076.00 | 1 076.00 |
CJ TOTAL (II) | 3 611 394.00 | | 3 611 394.00 | 3 611 394.00 |
CO Grand total (0 to V) | 6 639 504.00 | 56 031.00 | 6 583 473.00 | 6 639 504.00 |
CU Other investments | 2 112 079.00 | | 2 112 079.00 | 2 112 079.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 761 000.00 | 3 861 000.00 | | 2 761 000.00 |
DD Legal reserve (1) | 66 005.00 | 66 005.00 | | 66 005.00 |
DH Retained earnings | 457 975.00 | 537 579.00 | | 457 975.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 336 648.00 | -79 604.00 | | 336 648.00 |
DL TOTAL (I) | 3 621 628.00 | 4 384 980.00 | | 3 621 628.00 |
DU Loans and Debts from Credit Institutions (3) | 2 938 239.00 | 2 000 323.00 | | 2 938 239.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 333.00 | 2 405.00 | | 2 333.00 |
DX Trade payables and related accounts | 9 105.00 | 6 154.00 | | 9 105.00 |
DY Tax and social security liabilities | 12 168.00 | 15 710.00 | | 12 168.00 |
EC TOTAL (IV) | 2 961 845.00 | 2 024 591.00 | | 2 961 845.00 |
EE Grand total (I to V) | 6 583 473.00 | 6 409 571.00 | | 6 583 473.00 |
EG Accrued income and payables due within one year | 221 525.00 | 191 556.00 | | 221 525.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 000.00 | | 100 000.00 | 100 000.00 |
FJ Net sales | 100 000.00 | | 100 000.00 | 100 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 472.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 102 472.00 | |
FW Other purchases and external expenses | | | 49 407.00 | |
FX Taxes, duties, and similar payments | | | 17 111.00 | |
FY Salaries and Wages | | | 109 460.00 | |
FZ Social Security Contributions | | | 48 005.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 243.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 224 230.00 | |
GG - OPERATING RESULT (I - II) | | | -121 758.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 371 960.00 | |
GK Income from other securities and fixed asset receivables | | | 89 101.00 | |
GL Other interest and similar income | | | 334.00 | |
GP Total financial income (V) | | | 461 395.00 | |
GR Interest and similar expenses | | | 25 174.00 | |
GU Total financial expenses (VI) | | | 25 174.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 436 222.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 314 464.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 472.00 | 3 768.00 | | 2 472.00 |
HA Exceptional income from management transactions | 2 582.00 | 3 313.00 | | 2 582.00 |
HB Exceptional income from capital transactions | | 310 000.00 | | |
HD Total exceptional income (VII) | 2 582.00 | 313 313.00 | | 2 582.00 |
HE Exceptional expenses on management operations | 2 351.00 | | | 2 351.00 |
HF Exceptional expenses on capital transactions | | 310 000.00 | | |
HH Total exceptional expenses (VIII) | 2 351.00 | 310 000.00 | | 2 351.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 231.00 | 3 313.00 | | 231.00 |
HK Income tax | -21 953.00 | -6 365.00 | | -21 953.00 |
HL TOTAL REVENUE (I + III + V + VII) | 566 449.00 | 439 262.00 | | 566 449.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 229 801.00 | 518 866.00 | | 229 801.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 336 648.00 | -79 604.00 | | 336 648.00 |
| |
| 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 | 2 958 029.00 | | 70 081.00 | 2 958 029.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 972 079.00 | |
I4 DECREASES Grand Total | | | 3 028 110.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 56 031.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 56 031.00 | | | 56 031.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 901 998.00 | | 70 081.00 | 2 901 998.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 788.00 | 243.00 | | 55 788.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 55 788.00 | 243.00 | | 55 788.00 |
| |
| 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 | 9 105.00 | 9 105.00 | | 9 105.00 |
8D Social Security and Other Social Organizations | 8 260.00 | 8 260.00 | | 8 260.00 |
UP Loans | 60 000.00 | | 60 000.00 | 60 000.00 |
UT Other financial assets | 800 000.00 | | 800 000.00 | 800 000.00 |
UX Other trade receivables | 82 800.00 | 82 800.00 | | 82 800.00 |
VB VAT | 4 142.00 | 4 142.00 | | 4 142.00 |
VC Group and associates | 599 720.00 | 599 720.00 | | 599 720.00 |
VG Loans with a maturity of up to one year at origin | 5 204.00 | 5 204.00 | | 5 204.00 |
VH Loans with a maturity of more than one year at origin | 2 933 034.00 | 192 714.00 | 1 890 703.00 | 2 933 034.00 |
VI Group and Associates | 2 333.00 | 2 333.00 | | 2 333.00 |
VJ Loans taken out during the year | 1 100 000.00 | | | 1 100 000.00 |
VK Loans repaid during the year | 166 966.00 | | | 166 966.00 |
VM Income taxes | 64 726.00 | 64 726.00 | | 64 726.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 908.00 | 3 908.00 | | 3 908.00 |
VS Prepaid expenses | 1 076.00 | 1 076.00 | | 1 076.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 612 464.00 | 752 464.00 | 860 000.00 | 1 612 464.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 961 845.00 | 221 525.00 | 1 890 703.00 | 2 961 845.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
