| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 42 345.00 | | 42 344.00 | 42 345.00 |
BX Customers and related accounts | 53 000.00 | | 53 000.00 | 53 000.00 |
BZ Other receivables | 151 948.00 | | 151 948.00 | 151 948.00 |
CF Cash and cash equivalents | 5 851.00 | | 5 851.00 | 5 851.00 |
CJ TOTAL (II) | 210 798.00 | | 210 798.00 | 210 798.00 |
CO Grand total (0 to V) | 253 143.00 | | 253 143.00 | 253 143.00 |
CU Other investments | 42 345.00 | | 42 345.00 | 42 345.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -5 504.00 | -7 778.00 | | -5 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 821.00 | 2 274.00 | | 9 821.00 |
DL TOTAL (I) | 5 080.00 | -4 741.00 | | 5 080.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114 981.00 | 94 700.00 | | 114 981.00 |
DX Trade payables and related accounts | 2 102.00 | 6 916.00 | | 2 102.00 |
DY Tax and social security liabilities | 17 294.00 | 8 920.00 | | 17 294.00 |
EA Other liabilities | 113 687.00 | 113 172.00 | | 113 687.00 |
EC TOTAL (IV) | 248 063.00 | 223 708.00 | | 248 063.00 |
EE Grand total (I to V) | 253 143.00 | 218 966.00 | | 253 143.00 |
EG Accrued income and payables due within one year | 248 063.00 | 223 708.00 | | 248 063.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 44 500.00 | | 44 500.00 | 44 500.00 |
FJ Net sales | 44 500.00 | | 44 500.00 | 44 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 44 501.00 | |
FW Other purchases and external expenses | | | 9 550.00 | |
FX Taxes, duties, and similar payments | | | 282.00 | |
FY Salaries and Wages | | | 22 912.00 | |
FZ Social Security Contributions | | | 3 805.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 36 552.00 | |
GG - OPERATING RESULT (I - II) | | | 7 950.00 | |
GL Other interest and similar income | | | 2 095.00 | |
GP Total financial income (V) | | | 2 095.00 | |
GR Interest and similar expenses | | | -251.00 | |
GU Total financial expenses (VI) | | | -251.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 346.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 295.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 74.00 | | |
HE Exceptional expenses on management operations | 30.00 | | | 30.00 |
HH Total exceptional expenses (VIII) | 30.00 | | | 30.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30.00 | | | -30.00 |
HK Income tax | 444.00 | | | 444.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 596.00 | 24 287.00 | | 46 596.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 775.00 | 22 013.00 | | 36 775.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 821.00 | 2 274.00 | | 9 821.00 |
| |
| 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 | 42 345.00 | | | 42 345.00 |
I3 DECREASES Total Financial Fixed Assets | | | 42 345.00 | |
I4 DECREASES Grand Total | | | 42 345.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 42 345.00 | | | 42 345.00 |
| |
| 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 | 2 102.00 | 2 102.00 | | 2 102.00 |
8C Staff and Related Accounts | 3 572.00 | 3 572.00 | | 3 572.00 |
8D Social Security and Other Social Organizations | 1 381.00 | 1 381.00 | | 1 381.00 |
8K Other liabilities (including liabilities related to repo transactions) | 113 687.00 | 113 687.00 | | 113 687.00 |
UX Other trade receivables | 53 000.00 | 53 000.00 | | 53 000.00 |
UZ Social Security, other social security organizations | 102.00 | 102.00 | | 102.00 |
VB VAT | 2 229.00 | 2 229.00 | | 2 229.00 |
VC Group and associates | 148 794.00 | 148 794.00 | | 148 794.00 |
VI Group and Associates | 114 981.00 | 114 981.00 | | 114 981.00 |
VM Income taxes | 823.00 | 823.00 | | 823.00 |
VQ Other Taxes, Duties, and Similar Debts | 24.00 | 24.00 | | 24.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 204 948.00 | 204 948.00 | | 204 948.00 |
VW VAT | 12 316.00 | 12 316.00 | | 12 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 248 063.00 | 248 063.00 | | 248 063.00 |
