| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 536.00 | 1 682.00 | 2 854.00 | 4 536.00 |
BJ TOTAL (I) | 1 030 436.00 | 1 682.00 | 1 028 754.00 | 1 030 436.00 |
BZ Other receivables | 1 377.00 | | 1 377.00 | 1 377.00 |
CF Cash and cash equivalents | 63 174.00 | | 63 174.00 | 63 174.00 |
CH Prepaid expenses | 653.00 | | 653.00 | 653.00 |
CJ TOTAL (II) | 65 204.00 | | 65 204.00 | 65 204.00 |
CO Grand total (0 to V) | 1 095 640.00 | 1 682.00 | 1 093 958.00 | 1 095 640.00 |
CU Other investments | 1 025 900.00 | | 1 025 900.00 | 1 025 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 175 000.00 | 175 000.00 | | 175 000.00 |
DD Legal reserve (1) | 17 500.00 | 17 500.00 | | 17 500.00 |
DE Statutory or contractual reserves | 198 646.00 | 228 215.00 | | 198 646.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 205 156.00 | 431.00 | | 205 156.00 |
DL TOTAL (I) | 596 302.00 | 421 146.00 | | 596 302.00 |
DU Loans and Debts from Credit Institutions (3) | | 95 316.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 486 572.00 | 569 419.00 | | 486 572.00 |
DX Trade payables and related accounts | 3 096.00 | 4 166.00 | | 3 096.00 |
DY Tax and social security liabilities | 7 988.00 | 4 452.00 | | 7 988.00 |
EC TOTAL (IV) | 497 655.00 | 673 353.00 | | 497 655.00 |
EE Grand total (I to V) | 1 093 958.00 | 1 094 499.00 | | 1 093 958.00 |
EG Accrued income and payables due within one year | 497 655.00 | 654 541.00 | | 497 655.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 132 000.00 | | 132 000.00 | 132 000.00 |
FJ Net sales | 132 000.00 | | 132 000.00 | 132 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 132 001.00 | |
FW Other purchases and external expenses | | | 21 249.00 | |
FX Taxes, duties, and similar payments | | | 391.00 | |
FY Salaries and Wages | | | 96 021.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 762.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 118 424.00 | |
GG - OPERATING RESULT (I - II) | | | 13 577.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 5 671.00 | |
GU Total financial expenses (VI) | | | 5 671.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 194 329.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 207 906.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 5 000.00 | | |
HD Total exceptional income (VII) | | 5 000.00 | | |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | 5 000.00 | | -45.00 |
HK Income tax | 2 705.00 | 463.00 | | 2 705.00 |
HL TOTAL REVENUE (I + III + V + VII) | 332 001.00 | 137 000.00 | | 332 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 126 845.00 | 136 569.00 | | 126 845.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 205 156.00 | 431.00 | | 205 156.00 |
| |
| 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 | 1 030 436.00 | | | 1 030 436.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 025 900.00 | |
I4 DECREASES Grand Total | | | 1 030 436.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 536.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 536.00 | | | 4 536.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 025 900.00 | | | 1 025 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 920.00 | 762.00 | | 920.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 920.00 | 762.00 | | 920.00 |
| |
| 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 | 3 096.00 | 3 096.00 | | 3 096.00 |
8D Social Security and Other Social Organizations | 1 187.00 | 1 187.00 | | 1 187.00 |
8E Income Taxes | 2 705.00 | 2 705.00 | | 2 705.00 |
VB VAT | 1 377.00 | 1 377.00 | | 1 377.00 |
VI Group and Associates | 486 572.00 | 486 572.00 | | 486 572.00 |
VK Loans repaid during the year | 92 573.00 | | | 92 573.00 |
VQ Other Taxes, Duties, and Similar Debts | 182.00 | 182.00 | | 182.00 |
VS Prepaid expenses | 653.00 | 653.00 | | 653.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 030.00 | 2 030.00 | | 2 030.00 |
VW VAT | 3 914.00 | 3 914.00 | | 3 914.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 497 655.00 | 497 655.00 | | 497 655.00 |
