| |
| 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) | 1 016 000.00 | | 1 016 000.00 | 1 016 000.00 |
BX Customers and related accounts | 1 920.00 | | 1 920.00 | 1 920.00 |
BZ Other receivables | 53 169.00 | | 53 169.00 | 53 169.00 |
CF Cash and cash equivalents | 16 591.00 | | 16 591.00 | 16 591.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 71 680.00 | | 71 680.00 | 71 680.00 |
CO Grand total (0 to V) | 1 087 680.00 | | 1 087 680.00 | 1 087 680.00 |
CU Other investments | 1 001 000.00 | | 1 001 000.00 | 1 001 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 130 934.00 | 68 718.00 | | 130 934.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 101 026.00 | 62 217.00 | | 101 026.00 |
DL TOTAL (I) | 253 961.00 | 152 934.00 | | 253 961.00 |
DU Loans and Debts from Credit Institutions (3) | 587 287.00 | 664 932.00 | | 587 287.00 |
DV Miscellaneous Loans and Financial Debts (4) | 240 407.00 | 245 614.00 | | 240 407.00 |
DX Trade payables and related accounts | 1 362.00 | 1 362.00 | | 1 362.00 |
DY Tax and social security liabilities | 4 663.00 | 10 264.00 | | 4 663.00 |
EC TOTAL (IV) | 833 719.00 | 922 172.00 | | 833 719.00 |
EE Grand total (I to V) | 1 087 680.00 | 1 075 107.00 | | 1 087 680.00 |
EG Accrued income and payables due within one year | 371 682.00 | 336 520.00 | | 371 682.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 121 600.00 | | 121 600.00 | 121 600.00 |
FJ Net sales | 121 600.00 | | 121 600.00 | 121 600.00 |
FR Total operating income (I) | | | 121 600.00 | |
FW Other purchases and external expenses | | | 2 036.00 | |
FX Taxes, duties, and similar payments | | | 67.00 | |
FY Salaries and Wages | | | 53 681.00 | |
GF Total Operating Expenses (II) | | | 55 784.00 | |
GG - OPERATING RESULT (I - II) | | | 65 816.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GP Total financial income (V) | | | 60 000.00 | |
GR Interest and similar expenses | | | 15 127.00 | |
GU Total financial expenses (VI) | | | 15 127.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 873.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 110 689.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 663.00 | 9 613.00 | | 9 663.00 |
HL TOTAL REVENUE (I + III + V + VII) | 181 600.00 | 143 200.00 | | 181 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 574.00 | 80 983.00 | | 80 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 101 026.00 | 62 217.00 | | 101 026.00 |
| |
| 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 | 1 016 000.00 | | | 1 016 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 016 000.00 | |
I4 DECREASES Grand Total | | | 1 016 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 016 000.00 | | | 1 016 000.00 |
| |
| 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 | 150 000.00 | 150 000.00 | | 150 000.00 |
8B Suppliers and Related Accounts | 1 362.00 | 1 362.00 | | 1 362.00 |
8D Social Security and Other Social Organizations | 2 346.00 | 2 346.00 | | 2 346.00 |
UT Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
UX Other trade receivables | 1 920.00 | 1 920.00 | | 1 920.00 |
VB VAT | 227.00 | 227.00 | | 227.00 |
VC Group and associates | 14 986.00 | 14 986.00 | | 14 986.00 |
VG Loans with a maturity of up to one year at origin | 286 635.00 | 61 635.00 | 225 000.00 | 286 635.00 |
VH Loans with a maturity of more than one year at origin | 300 652.00 | 63 615.00 | 237 037.00 | 300 652.00 |
VI Group and Associates | 90 407.00 | 90 407.00 | | 90 407.00 |
VK Loans repaid during the year | 77 543.00 | | | 77 543.00 |
VM Income taxes | 37 956.00 | 37 956.00 | | 37 956.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 089.00 | 55 089.00 | 15 000.00 | 70 089.00 |
VW VAT | 2 317.00 | 2 317.00 | | 2 317.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 833 719.00 | 371 682.00 | 462 037.00 | 833 719.00 |
