| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 130 321.00 | 710 000.00 | 1 420 321.00 | 2 130 321.00 |
BX Customers and related accounts | 14 713.00 | | 14 713.00 | 14 713.00 |
BZ Other receivables | 34 722.00 | | 34 722.00 | 34 722.00 |
CF Cash and cash equivalents | 5 686.00 | | 5 686.00 | 5 686.00 |
CH Prepaid expenses | 507.00 | | 507.00 | 507.00 |
CJ TOTAL (II) | 55 628.00 | | 55 628.00 | 55 628.00 |
CO Grand total (0 to V) | 2 185 949.00 | 710 000.00 | 1 475 949.00 | 2 185 949.00 |
CU Other investments | 2 130 321.00 | 710 000.00 | 1 420 321.00 | 2 130 321.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 149 903.00 | | | 149 903.00 |
DH Retained earnings | | -104 318.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 113.00 | 254 221.00 | | 110 113.00 |
DL TOTAL (I) | 425 016.00 | 314 903.00 | | 425 016.00 |
DU Loans and Debts from Credit Institutions (3) | 41.00 | 41.00 | | 41.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 043 587.00 | 1 101 612.00 | | 1 043 587.00 |
DX Trade payables and related accounts | 2 726.00 | 2 678.00 | | 2 726.00 |
DY Tax and social security liabilities | 4 579.00 | 4 732.00 | | 4 579.00 |
EC TOTAL (IV) | 1 050 933.00 | 1 109 063.00 | | 1 050 933.00 |
EE Grand total (I to V) | 1 475 949.00 | 1 423 966.00 | | 1 475 949.00 |
EG Accrued income and payables due within one year | 143 049.00 | 104 316.00 | | 143 049.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 41.00 | 41.00 | | 41.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 97 341.00 | | 97 341.00 | 97 341.00 |
FJ Net sales | 97 341.00 | | 97 341.00 | 97 341.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 97 342.00 | |
FW Other purchases and external expenses | | | 4 693.00 | |
FX Taxes, duties, and similar payments | | | 8 334.00 | |
FY Salaries and Wages | | | 48 000.00 | |
FZ Social Security Contributions | | | 30 106.00 | |
GF Total Operating Expenses (II) | | | 91 133.00 | |
GG - OPERATING RESULT (I - II) | | | 6 209.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 3.00 | |
GM Reversals of provisions and transfers of expenses | | | 74 000.00 | |
GP Total financial income (V) | | | 74 003.00 | |
GR Interest and similar expenses | | | 260.00 | |
GU Total financial expenses (VI) | | | 260.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 744.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 953.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 30 106.00 | 31 104.00 | | 30 106.00 |
HK Income tax | -30 160.00 | -27 664.00 | | -30 160.00 |
HL TOTAL REVENUE (I + III + V + VII) | 171 345.00 | 313 547.00 | | 171 345.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 232.00 | 59 326.00 | | 61 232.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 113.00 | 254 221.00 | | 110 113.00 |
| |
| 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 | 2 130 321.00 | | | 2 130 321.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 130 321.00 | |
I4 DECREASES Grand Total | | | 2 130 321.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 130 321.00 | | | 2 130 321.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 784 000.00 | | 74 000.00 | 784 000.00 |
7C Grand total | 784 000.00 | | 74 000.00 | 784 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 74 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 004 748.00 | 96 864.00 | 170 636.00 | 1 004 748.00 |
8B Suppliers and Related Accounts | 2 726.00 | 2 726.00 | | 2 726.00 |
8D Social Security and Other Social Organizations | 866.00 | 866.00 | | 866.00 |
UX Other trade receivables | 14 713.00 | 14 713.00 | | 14 713.00 |
VB VAT | 449.00 | 449.00 | | 449.00 |
VC Group and associates | 15 093.00 | 15 093.00 | | 15 093.00 |
VG Loans with a maturity of up to one year at origin | 41.00 | 41.00 | | 41.00 |
VI Group and Associates | 38 839.00 | 38 839.00 | | 38 839.00 |
VK Loans repaid during the year | 96 864.00 | | | 96 864.00 |
VM Income taxes | 18 492.00 | 18 492.00 | | 18 492.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 687.00 | 687.00 | | 687.00 |
VS Prepaid expenses | 507.00 | 507.00 | | 507.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 942.00 | 49 942.00 | | 49 942.00 |
VW VAT | 3 713.00 | 3 713.00 | | 3 713.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 050 933.00 | 143 049.00 | 170 636.00 | 1 050 933.00 |
