| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 2 086 443.00 | | 2 086 443.00 | 2 086 443.00 |
BJ TOTAL (I) | 4 446 442.00 | | 4 446 442.00 | 4 446 442.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 139 219.00 | | 139 219.00 | 139 219.00 |
CF Cash and cash equivalents | 21 658.00 | | 21 658.00 | 21 658.00 |
CJ TOTAL (II) | 160 878.00 | | 160 878.00 | 160 878.00 |
CO Grand total (0 to V) | 4 607 320.00 | | 4 607 320.00 | 4 607 320.00 |
CU Other investments | 2 359 999.00 | | 2 359 999.00 | 2 359 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 739 038.00 | 2 739 038.00 | | 2 739 038.00 |
DD Legal reserve (1) | 273 903.00 | 273 903.00 | | 273 903.00 |
DG Other reserves | 1 387 839.00 | 1 843 598.00 | | 1 387 839.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 670.00 | 44 241.00 | | 34 670.00 |
DL TOTAL (I) | 4 435 450.00 | 4 900 780.00 | | 4 435 450.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 690.00 | 7 652.00 | | 7 690.00 |
DX Trade payables and related accounts | 13 179.00 | 10 940.00 | | 13 179.00 |
DY Tax and social security liabilities | 151 000.00 | 154 685.00 | | 151 000.00 |
EC TOTAL (IV) | 171 870.00 | 173 277.00 | | 171 870.00 |
EE Grand total (I to V) | 4 607 320.00 | 5 074 057.00 | | 4 607 320.00 |
EG Accrued income and payables due within one year | 171 870.00 | 173 277.00 | | 171 870.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 660 000.00 | | 660 000.00 | 660 000.00 |
FJ Net sales | 660 000.00 | | 660 000.00 | 660 000.00 |
FR Total operating income (I) | | | 660 000.00 | |
FW Other purchases and external expenses | | | 16 335.00 | |
FX Taxes, duties, and similar payments | | | 6 353.00 | |
FY Salaries and Wages | | | 598 426.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 621 114.00 | |
GG - OPERATING RESULT (I - II) | | | 38 886.00 | |
GL Other interest and similar income | | | 2 423.00 | |
GP Total financial income (V) | | | 2 423.00 | |
GR Interest and similar expenses | | | 38.00 | |
GU Total financial expenses (VI) | | | 38.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 385.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 600.00 | 10 322.00 | | 6 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 662 423.00 | 705 324.00 | | 662 423.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 627 752.00 | 661 083.00 | | 627 752.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 670.00 | 44 241.00 | | 34 670.00 |
| |
| 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 | 4 446 442.00 | | | 4 446 442.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 446 442.00 | |
I4 DECREASES Grand Total | | | 4 446 442.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 446 442.00 | | | 4 446 442.00 |
| |
| 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 | 13 179.00 | 13 179.00 | | 13 179.00 |
8C Staff and Related Accounts | 100 000.00 | 100 000.00 | | 100 000.00 |
8D Social Security and Other Social Organizations | 40 000.00 | 40 000.00 | | 40 000.00 |
VB VAT | 2 072.00 | 2 072.00 | | 2 072.00 |
VC Group and associates | 133 423.00 | 133 423.00 | | 133 423.00 |
VI Group and Associates | 7 690.00 | 7 690.00 | | 7 690.00 |
VM Income taxes | 3 724.00 | 3 724.00 | | 3 724.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 139 219.00 | 139 219.00 | | 139 219.00 |
VW VAT | 11 000.00 | 11 000.00 | | 11 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 171 870.00 | 171 870.00 | | 171 870.00 |
