| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 4 138 297.00 | 1 300 000.00 | 2 838 297.00 | 4 138 297.00 |
BX Customers and related accounts | 15 600.00 | | 15 600.00 | 15 600.00 |
BZ Other receivables | 136 451.00 | | 136 451.00 | 136 451.00 |
CF Cash and cash equivalents | 36 607.00 | | 36 607.00 | 36 607.00 |
CH Prepaid expenses | 2 604.00 | | 2 604.00 | 2 604.00 |
CJ TOTAL (II) | 191 262.00 | | 191 262.00 | 191 262.00 |
CO Grand total (0 to V) | 4 329 559.00 | 1 300 000.00 | 3 029 559.00 | 4 329 559.00 |
CU Other investments | 4 123 297.00 | 1 300 000.00 | 2 823 297.00 | 4 123 297.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | 14 697.00 | | 40 000.00 |
DG Other reserves | 469 490.00 | 279 248.00 | | 469 490.00 |
DH Retained earnings | | -7 790.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 397.00 | 223 334.00 | | 88 397.00 |
DK Regulated provisions | 113 247.00 | 113 247.00 | | 113 247.00 |
DL TOTAL (I) | 1 111 134.00 | 1 022 737.00 | | 1 111 134.00 |
DU Loans and Debts from Credit Institutions (3) | 631 461.00 | 715 510.00 | | 631 461.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 176 584.00 | 1 115 364.00 | | 1 176 584.00 |
DX Trade payables and related accounts | 20 863.00 | 23 171.00 | | 20 863.00 |
DY Tax and social security liabilities | 89 518.00 | 75 729.00 | | 89 518.00 |
EA Other liabilities | | 120 000.00 | | |
EC TOTAL (IV) | 1 918 426.00 | 2 049 774.00 | | 1 918 426.00 |
EE Grand total (I to V) | 3 029 559.00 | 3 072 511.00 | | 3 029 559.00 |
EG Accrued income and payables due within one year | 1 417 334.00 | 1 418 313.00 | | 1 417 334.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 480 000.00 | | 480 000.00 | 480 000.00 |
FJ Net sales | 480 000.00 | | 480 000.00 | 480 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 34 579.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 514 579.00 | |
FW Other purchases and external expenses | | | 83 665.00 | |
FX Taxes, duties, and similar payments | | | 15 181.00 | |
FY Salaries and Wages | | | 367 168.00 | |
FZ Social Security Contributions | | | 160 398.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 626 414.00 | |
GG - OPERATING RESULT (I - II) | | | -111 835.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 31 454.00 | |
GU Total financial expenses (VI) | | | 31 454.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 168 546.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 711.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 34 579.00 | 18 480.00 | | 34 579.00 |
A4 Equity method investments | | 7.00 | | |
HF Exceptional expenses on capital transactions | | 75.00 | | |
HH Total exceptional expenses (VIII) | | 75.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -75.00 | | |
HK Income tax | -31 686.00 | -103 404.00 | | -31 686.00 |
HL TOTAL REVENUE (I + III + V + VII) | 714 579.00 | 590 548.00 | | 714 579.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 626 182.00 | 367 213.00 | | 626 182.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88 397.00 | 223 334.00 | | 88 397.00 |
| |
| 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 | 4 141 154.00 | | 50.00 | 4 141 154.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 907.00 | | | 2 907.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 138 297.00 | |
I4 DECREASES Grand Total | | 2 907.00 | 4 138 297.00 | |
IO DECREASES Total including other intangible assets | | 2 907.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 138 247.00 | | 50.00 | 4 138 247.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 907.00 | | 2 907.00 | 2 907.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 907.00 | | 2 907.00 | 2 907.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 113 247.00 | | | 113 247.00 |
7B Total provisions for depreciation | 1 300 000.00 | | | 1 300 000.00 |
7C Grand total | 1 413 247.00 | | | 1 413 247.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 271.00 | 271.00 | | 271.00 |
8B Suppliers and Related Accounts | 20 862.00 | 20 862.00 | | 20 862.00 |
8C Staff and Related Accounts | 34 870.00 | 34 870.00 | | 34 870.00 |
8D Social Security and Other Social Organizations | 42 757.00 | 42 757.00 | | 42 757.00 |
UT Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
UX Other trade receivables | 15 600.00 | 15 600.00 | | 15 600.00 |
UZ Social Security, other social security organizations | 6 491.00 | 6 491.00 | | 6 491.00 |
VB VAT | 5 997.00 | 5 997.00 | | 5 997.00 |
VC Group and associates | 102 688.00 | 102 688.00 | | 102 688.00 |
VH Loans with a maturity of more than one year at origin | 631 461.00 | 130 369.00 | 501 091.00 | 631 461.00 |
VI Group and Associates | 1 176 312.00 | 1 176 312.00 | | 1 176 312.00 |
VK Loans repaid during the year | 84 048.00 | | | 84 048.00 |
VM Income taxes | 21 273.00 | 21 273.00 | | 21 273.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 289.00 | 9 289.00 | | 9 289.00 |
VS Prepaid expenses | 2 604.00 | 2 604.00 | | 2 604.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 169 655.00 | 154 655.00 | 15 000.00 | 169 655.00 |
VW VAT | 2 600.00 | 2 600.00 | | 2 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 918 425.00 | 1 417 334.00 | 501 091.00 | 1 918 425.00 |
