| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 179 884.00 | | 179 884.00 | 179 884.00 |
BZ Other receivables | 92 972.00 | | 92 972.00 | 92 972.00 |
CF Cash and cash equivalents | 81 898.00 | | 81 898.00 | 81 898.00 |
CH Prepaid expenses | 124.00 | | 124.00 | 124.00 |
CJ TOTAL (II) | 174 993.00 | | 174 993.00 | 174 993.00 |
CO Grand total (0 to V) | 354 877.00 | | 354 877.00 | 354 877.00 |
CU Other investments | 179 884.00 | | 179 884.00 | 179 884.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 000.00 | 24 000.00 | | 24 000.00 |
DD Legal reserve (1) | 2 400.00 | 2 400.00 | | 2 400.00 |
DH Retained earnings | 117 007.00 | 70 669.00 | | 117 007.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 417.00 | 46 338.00 | | 46 417.00 |
DL TOTAL (I) | 189 824.00 | 143 407.00 | | 189 824.00 |
DU Loans and Debts from Credit Institutions (3) | 51 821.00 | 102 206.00 | | 51 821.00 |
DV Miscellaneous Loans and Financial Debts (4) | 106 000.00 | 106 000.00 | | 106 000.00 |
DX Trade payables and related accounts | 5 906.00 | 5 936.00 | | 5 906.00 |
DY Tax and social security liabilities | 1 325.00 | 5 238.00 | | 1 325.00 |
EC TOTAL (IV) | 165 053.00 | 219 379.00 | | 165 053.00 |
EE Grand total (I to V) | 354 877.00 | 362 786.00 | | 354 877.00 |
EG Accrued income and payables due within one year | 164 211.00 | 167 575.00 | | 164 211.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FR Total operating income (I) | | | 60 000.00 | |
FW Other purchases and external expenses | | | 2 062.00 | |
FX Taxes, duties, and similar payments | | | 593.00 | |
GF Total Operating Expenses (II) | | | 2 655.00 | |
GG - OPERATING RESULT (I - II) | | | 57 345.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 363.00 | |
GP Total financial income (V) | | | 1 363.00 | |
GR Interest and similar expenses | | | 1 123.00 | |
GU Total financial expenses (VI) | | | 1 123.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 585.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 168.00 | 11 137.00 | | 11 168.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 363.00 | 62 147.00 | | 61 363.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 946.00 | 15 809.00 | | 14 946.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 417.00 | 46 338.00 | | 46 417.00 |
| |
| 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 | 179 884.00 | | | 179 884.00 |
I4 DECREASES Grand Total | | | 179 884.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 179 884.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 179 884.00 | | | 179 884.00 |
| |
| 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 | 5 906.00 | 5 906.00 | | 5 906.00 |
8E Income Taxes | 29.00 | 29.00 | | 29.00 |
VB VAT | 993.00 | 993.00 | | 993.00 |
VC Group and associates | 91 979.00 | 91 979.00 | | 91 979.00 |
VG Loans with a maturity of up to one year at origin | 40 938.00 | 40 938.00 | | 40 938.00 |
VH Loans with a maturity of more than one year at origin | 10 884.00 | 10 042.00 | 842.00 | 10 884.00 |
VI Group and Associates | 106 000.00 | 106 000.00 | | 106 000.00 |
VK Loans repaid during the year | 50 381.00 | | | 50 381.00 |
VQ Other Taxes, Duties, and Similar Debts | 296.00 | 296.00 | | 296.00 |
VS Prepaid expenses | 124.00 | 124.00 | | 124.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 096.00 | 93 096.00 | | 93 096.00 |
VW VAT | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 053.00 | 164 211.00 | 842.00 | 165 053.00 |
