| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 46.00 | | 46.00 | 46.00 |
BJ TOTAL (I) | 310 046.00 | | 310 046.00 | 310 046.00 |
BX Customers and related accounts | 1 800.00 | | 1 800.00 | 1 800.00 |
BZ Other receivables | 55 522.00 | | 55 522.00 | 55 522.00 |
CF Cash and cash equivalents | 193.00 | | 193.00 | 193.00 |
CJ TOTAL (II) | 57 515.00 | | 57 515.00 | 57 515.00 |
CO Grand total (0 to V) | 367 561.00 | | 367 561.00 | 367 561.00 |
CU Other investments | 310 000.00 | | 310 000.00 | 310 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 76 170.00 | | | 76 170.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 498.00 | 77 670.00 | | 52 498.00 |
DL TOTAL (I) | 145 168.00 | 92 670.00 | | 145 168.00 |
DU Loans and Debts from Credit Institutions (3) | 172 938.00 | 210 114.00 | | 172 938.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 000.00 | 45 000.00 | | 45 000.00 |
DX Trade payables and related accounts | 4 200.00 | 2 160.00 | | 4 200.00 |
DY Tax and social security liabilities | 255.00 | 5 396.00 | | 255.00 |
EC TOTAL (IV) | 222 393.00 | 262 670.00 | | 222 393.00 |
EE Grand total (I to V) | 367 561.00 | 355 340.00 | | 367 561.00 |
EG Accrued income and payables due within one year | 87 112.00 | 89 770.00 | | 87 112.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 000.00 | | 9 000.00 | 9 000.00 |
FJ Net sales | 9 000.00 | | 9 000.00 | 9 000.00 |
FR Total operating income (I) | | | 9 000.00 | |
FW Other purchases and external expenses | | | 1 621.00 | |
FX Taxes, duties, and similar payments | | | 261.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 883.00 | |
GG - OPERATING RESULT (I - II) | | | 7 117.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 917.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 49 918.00 | |
GR Interest and similar expenses | | | 3 584.00 | |
GU Total financial expenses (VI) | | | 3 584.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 334.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 451.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 953.00 | 5 396.00 | | 953.00 |
HL TOTAL REVENUE (I + III + V + VII) | 58 918.00 | 115 081.00 | | 58 918.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 420.00 | 37 411.00 | | 6 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 498.00 | 77 670.00 | | 52 498.00 |
| |
| 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 | 310 046.00 | | | 310 046.00 |
I3 DECREASES Total Financial Fixed Assets | | | 310 046.00 | |
I4 DECREASES Grand Total | | | 310 046.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 310 046.00 | | | 310 046.00 |
| |
| 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 | 4 200.00 | 4 200.00 | | 4 200.00 |
UX Other trade receivables | 1 800.00 | 1 800.00 | | 1 800.00 |
VB VAT | 700.00 | 700.00 | | 700.00 |
VC Group and associates | 53 077.00 | 53 077.00 | | 53 077.00 |
VG Loans with a maturity of up to one year at origin | 37.00 | 37.00 | | 37.00 |
VH Loans with a maturity of more than one year at origin | 172 901.00 | 37 620.00 | 135 281.00 | 172 901.00 |
VI Group and Associates | 45 000.00 | 45 000.00 | | 45 000.00 |
VK Loans repaid during the year | 37 171.00 | | | 37 171.00 |
VM Income taxes | 1 745.00 | 1 745.00 | | 1 745.00 |
VQ Other Taxes, Duties, and Similar Debts | 105.00 | 105.00 | | 105.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 322.00 | 57 322.00 | | 57 322.00 |
VW VAT | 150.00 | 150.00 | | 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 222 393.00 | 87 112.00 | 135 281.00 | 222 393.00 |
