| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15 750.00 | | 15 750.00 | 15 750.00 |
BJ TOTAL (I) | 2 850 014.00 | | 2 850 014.00 | 2 850 014.00 |
BX Customers and related accounts | 11 520.00 | | 11 520.00 | 11 520.00 |
BZ Other receivables | 118 370.00 | | 118 370.00 | 118 370.00 |
CF Cash and cash equivalents | 11 252.00 | | 11 252.00 | 11 252.00 |
CH Prepaid expenses | 126.00 | | 126.00 | 126.00 |
CJ TOTAL (II) | 141 268.00 | | 141 268.00 | 141 268.00 |
CO Grand total (0 to V) | 2 991 282.00 | | 2 991 282.00 | 2 991 282.00 |
CU Other investments | 2 834 264.00 | | 2 834 264.00 | 2 834 264.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -170 637.00 | -145 363.00 | | -170 637.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 076.00 | -25 274.00 | | 53 076.00 |
DL TOTAL (I) | -17 561.00 | -70 637.00 | | -17 561.00 |
DU Loans and Debts from Credit Institutions (3) | 2 604 363.00 | 2 962 225.00 | | 2 604 363.00 |
DV Miscellaneous Loans and Financial Debts (4) | 384 522.00 | 384 468.00 | | 384 522.00 |
DX Trade payables and related accounts | 4 336.00 | 4 819.00 | | 4 336.00 |
DY Tax and social security liabilities | 15 622.00 | 16 428.00 | | 15 622.00 |
EC TOTAL (IV) | 3 008 843.00 | 3 367 940.00 | | 3 008 843.00 |
EE Grand total (I to V) | 2 991 282.00 | 3 297 303.00 | | 2 991 282.00 |
EG Accrued income and payables due within one year | 761 535.00 | 759 978.00 | | 761 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 115 200.00 | | 115 200.00 | 115 200.00 |
FJ Net sales | 115 200.00 | | 115 200.00 | 115 200.00 |
FR Total operating income (I) | | | 115 200.00 | |
FW Other purchases and external expenses | | | 9 904.00 | |
FX Taxes, duties, and similar payments | | | 1 535.00 | |
FY Salaries and Wages | | | 65 492.00 | |
FZ Social Security Contributions | | | 25 747.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 102 688.00 | |
GG - OPERATING RESULT (I - II) | | | 12 512.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 780.00 | |
GK Income from other securities and fixed asset receivables | | | 2 823.00 | |
GP Total financial income (V) | | | 83 603.00 | |
GR Interest and similar expenses | | | 53 881.00 | |
GU Total financial expenses (VI) | | | 53 881.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 233.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 84.00 | 40.00 | | 84.00 |
HH Total exceptional expenses (VIII) | 84.00 | 40.00 | | 84.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -84.00 | -40.00 | | -84.00 |
HK Income tax | -10 927.00 | -13 501.00 | | -10 927.00 |
HL TOTAL REVENUE (I + III + V + VII) | 198 803.00 | 121 675.00 | | 198 803.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 145 727.00 | 146 949.00 | | 145 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 076.00 | -25 274.00 | | 53 076.00 |
| |
| 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 | 2 850 014.00 | | | 2 850 014.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 850 014.00 | |
I4 DECREASES Grand Total | | | 2 850 014.00 | |
KD ACQUISITIONS Total including other intangible assets | 1.00 | | | 1.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 850 014.00 | | | 2 850 014.00 |
| |
| 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 | 4 336.00 | 4 336.00 | | 4 336.00 |
8C Staff and Related Accounts | 6 186.00 | 6 186.00 | | 6 186.00 |
8D Social Security and Other Social Organizations | 4 825.00 | 4 825.00 | | 4 825.00 |
UT Other financial assets | 15 750.00 | | 15 750.00 | 15 750.00 |
UX Other trade receivables | 11 520.00 | 11 520.00 | | 11 520.00 |
VB VAT | 1 954.00 | 1 954.00 | | 1 954.00 |
VC Group and associates | 81 646.00 | 81 646.00 | | 81 646.00 |
VG Loans with a maturity of up to one year at origin | 2 071.00 | 2 071.00 | | 2 071.00 |
VH Loans with a maturity of more than one year at origin | 2 602 292.00 | 354 984.00 | 1 440 473.00 | 2 602 292.00 |
VI Group and Associates | 384 522.00 | 384 522.00 | | 384 522.00 |
VK Loans repaid during the year | 357 804.00 | | | 357 804.00 |
VM Income taxes | 34 769.00 | 34 769.00 | | 34 769.00 |
VQ Other Taxes, Duties, and Similar Debts | 771.00 | 771.00 | | 771.00 |
VS Prepaid expenses | 126.00 | 126.00 | | 126.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 145 766.00 | 130 016.00 | 15 750.00 | 145 766.00 |
VW VAT | 3 840.00 | 3 840.00 | | 3 840.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 008 843.00 | 761 535.00 | 1 440 473.00 | 3 008 843.00 |
