| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 7 000 000.00 | | 7 000 000.00 | 7 000 000.00 |
BJ TOTAL (I) | 7 000 000.00 | | 7 000 000.00 | 7 000 000.00 |
BX Customers and related accounts | 223 722.00 | | 223 722.00 | 223 722.00 |
BZ Other receivables | 45 136.00 | | 45 136.00 | 45 136.00 |
CJ TOTAL (II) | 268 858.00 | | 268 858.00 | 268 858.00 |
CO Grand total (0 to V) | 7 268 858.00 | | 7 268 858.00 | 7 268 858.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 3 650 006.00 | | | 3 650 006.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 453 990.00 | | | 453 990.00 |
DL TOTAL (I) | 4 114 996.00 | | | 4 114 996.00 |
DU Loans and Debts from Credit Institutions (3) | 2 205 581.00 | | | 2 205 581.00 |
DV Miscellaneous Loans and Financial Debts (4) | 545 209.00 | | | 545 209.00 |
DX Trade payables and related accounts | 181 764.00 | | | 181 764.00 |
DY Tax and social security liabilities | 7 767.00 | | | 7 767.00 |
EB Prepaid income (2) | 213 540.00 | | | 213 540.00 |
EC TOTAL (IV) | 3 153 861.00 | | | 3 153 861.00 |
EE Grand total (I to V) | 7 268 858.00 | | | 7 268 858.00 |
EG Accrued income and payables due within one year | 1 072 734.00 | | | 1 072 734.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 846 712.00 | | 846 712.00 | 846 712.00 |
FJ Net sales | 846 712.00 | | 846 712.00 | 846 712.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 846 713.00 | |
FW Other purchases and external expenses | | | 177 858.00 | |
FX Taxes, duties, and similar payments | | | 18 126.00 | |
GF Total Operating Expenses (II) | | | 195 984.00 | |
GG - OPERATING RESULT (I - II) | | | 650 729.00 | |
GL Other interest and similar income | | | 2.00 | |
GR Interest and similar expenses | | | 9 744.00 | |
GU Total financial expenses (VI) | | | 9 744.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 744.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 640 985.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 186 995.00 | | | 186 995.00 |
HL TOTAL REVENUE (I + III + V + VII) | 846 713.00 | | | 846 713.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 392 723.00 | | | 392 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 453 990.00 | | | 453 990.00 |
| |
| 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 | 7 000 000.00 | | | 7 000 000.00 |
I4 DECREASES Grand Total | | | 7 000 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 000 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 000 000.00 | | | 7 000 000.00 |
| |
| 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 | 182 423.00 | | 182 423.00 | 182 423.00 |
8B Suppliers and Related Accounts | 181 764.00 | 181 764.00 | | 181 764.00 |
8L Deferred income | 213 540.00 | 213 540.00 | | 213 540.00 |
UX Other trade receivables | 223 722.00 | 223 722.00 | | 223 722.00 |
VB VAT | 45 136.00 | 45 136.00 | | 45 136.00 |
VH Loans with a maturity of more than one year at origin | 2 205 581.00 | 481 736.00 | 1 723 845.00 | 2 205 581.00 |
VI Group and Associates | 362 787.00 | 187 927.00 | | 362 787.00 |
VK Loans repaid during the year | 477 104.00 | | | 477 104.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 036.00 | 3 036.00 | | 3 036.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 268 858.00 | 268 858.00 | | 268 858.00 |
VW VAT | 4 731.00 | 4 731.00 | | 4 731.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 153 861.00 | 1 072 734.00 | 1 906 268.00 | 3 153 861.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 177 858.00 | | | 177 858.00 |
YW Business tax | 18 126.00 | | | 18 126.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 18 126.00 | | | 18 126.00 |
YZ Total deductible VAT on goods and services | 28 123.00 | | | 28 123.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 177 858.00 | | | 177 858.00 |
