| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 915.00 | 718.00 | 197.00 | 915.00 |
BJ TOTAL (I) | 4 550 915.00 | 718.00 | 4 550 197.00 | 4 550 915.00 |
BZ Other receivables | 121 801.00 | | 121 801.00 | 121 801.00 |
CD Marketable securities | 40 000.00 | | 40 000.00 | 40 000.00 |
CF Cash and cash equivalents | 194 963.00 | | 194 963.00 | 194 963.00 |
CJ TOTAL (II) | 356 764.00 | | 356 764.00 | 356 764.00 |
CO Grand total (0 to V) | 4 907 679.00 | 718.00 | 4 906 961.00 | 4 907 679.00 |
CU Other investments | 4 550 000.00 | | 4 550 000.00 | 4 550 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 838 000.00 | | | 2 838 000.00 |
DD Legal reserve (1) | 283 800.00 | | | 283 800.00 |
DH Retained earnings | 1 539 429.00 | | | 1 539 429.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 336.00 | | | 103 336.00 |
DL TOTAL (I) | 4 764 565.00 | | | 4 764 565.00 |
DU Loans and Debts from Credit Institutions (3) | 100 000.00 | | | 100 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 905.00 | | | 30 905.00 |
DX Trade payables and related accounts | 4 815.00 | | | 4 815.00 |
DY Tax and social security liabilities | 6 675.00 | | | 6 675.00 |
EC TOTAL (IV) | 142 396.00 | | | 142 396.00 |
EE Grand total (I to V) | 4 906 961.00 | | | 4 906 961.00 |
EG Accrued income and payables due within one year | 142 396.00 | | | 142 396.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 279 000.00 | | 279 000.00 | 279 000.00 |
FJ Net sales | 279 000.00 | | 279 000.00 | 279 000.00 |
FR Total operating income (I) | | | 279 000.00 | |
FW Other purchases and external expenses | | | 60 354.00 | |
FX Taxes, duties, and similar payments | | | 24 936.00 | |
FY Salaries and Wages | | | 203 000.00 | |
FZ Social Security Contributions | | | 70 641.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 453.00 | |
GF Total Operating Expenses (II) | | | 362 384.00 | |
GG - OPERATING RESULT (I - II) | | | -83 384.00 | |
GK Income from other securities and fixed asset receivables | | | 80 000.00 | |
GL Other interest and similar income | | | 1 287.00 | |
GP Total financial income (V) | | | 81 287.00 | |
GR Interest and similar expenses | | | 4 275.00 | |
GU Total financial expenses (VI) | | | 4 275.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 77 012.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 372.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 70 641.00 | | | 70 641.00 |
HB Exceptional income from capital transactions | 35 000.00 | | | 35 000.00 |
HD Total exceptional income (VII) | 35 000.00 | | | 35 000.00 |
HF Exceptional expenses on capital transactions | 2 813.00 | | | 2 813.00 |
HH Total exceptional expenses (VIII) | 2 813.00 | | | 2 813.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 32 187.00 | | | 32 187.00 |
HK Income tax | -77 521.00 | | | -77 521.00 |
HL TOTAL REVENUE (I + III + V + VII) | 395 287.00 | | | 395 287.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 291 951.00 | | | 291 951.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 336.00 | | | 103 336.00 |
HP References: Equipment leasing | 32 988.00 | | | 32 988.00 |
| |
| 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 | 4 558 645.00 | | | 4 558 645.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 550 000.00 | |
I4 DECREASES Grand Total | | 7 730.00 | 4 550 915.00 | |
IY DECREASES Total Tangible Fixed Assets | | 7 730.00 | 915.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 645.00 | | | 8 645.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 550 000.00 | | | 4 550 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 182.00 | 3 453.00 | 4 917.00 | 2 182.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 182.00 | 3 453.00 | 4 917.00 | 2 182.00 |
| |
| 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 | 4 815.00 | 4 815.00 | | 4 815.00 |
8D Social Security and Other Social Organizations | 379.00 | 379.00 | | 379.00 |
VB VAT | 82.00 | 82.00 | | 82.00 |
VC Group and associates | 93 967.00 | 93 967.00 | | 93 967.00 |
VH Loans with a maturity of more than one year at origin | 100 000.00 | 100 000.00 | | 100 000.00 |
VI Group and Associates | 30 905.00 | 30 905.00 | | 30 905.00 |
VK Loans repaid during the year | 200 000.00 | | | 200 000.00 |
VM Income taxes | 26 116.00 | 26 116.00 | | 26 116.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 765.00 | 1 765.00 | | 1 765.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 636.00 | 1 636.00 | | 1 636.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 121 801.00 | 121 801.00 | | 121 801.00 |
VW VAT | 4 531.00 | 4 531.00 | | 4 531.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 396.00 | 142 396.00 | | 142 396.00 |
