| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 000 000.00 | | 10 000 000.00 | 10 000 000.00 |
BZ Other receivables | 457 971.00 | | 457 971.00 | 457 971.00 |
CF Cash and cash equivalents | 53 242.00 | | 53 242.00 | 53 242.00 |
CJ TOTAL (II) | 511 213.00 | | 511 213.00 | 511 213.00 |
CO Grand total (0 to V) | 10 511 213.00 | | 10 511 213.00 | 10 511 213.00 |
CU Other investments | 10 000 000.00 | | 10 000 000.00 | 10 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DG Other reserves | 1 030 194.00 | | | 1 030 194.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 114 629.00 | 1 030 494.00 | | 1 114 629.00 |
DL TOTAL (I) | 2 148 123.00 | 1 033 494.00 | | 2 148 123.00 |
DU Loans and Debts from Credit Institutions (3) | 5 817 647.00 | 6 923 044.00 | | 5 817 647.00 |
DV Miscellaneous Loans and Financial Debts (4) | 120 437.00 | 120 437.00 | | 120 437.00 |
DY Tax and social security liabilities | 424 928.00 | | | 424 928.00 |
EA Other liabilities | 2 000 078.00 | 2 000 024.00 | | 2 000 078.00 |
EC TOTAL (IV) | 8 363 090.00 | 9 043 505.00 | | 8 363 090.00 |
EE Grand total (I to V) | 10 511 213.00 | 10 076 999.00 | | 10 511 213.00 |
EI Including equity loans | 120 437.00 | | | 120 437.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 000.00 | | 96 000.00 | 96 000.00 |
FJ Net sales | 96 000.00 | | 96 000.00 | 96 000.00 |
FR Total operating income (I) | | | 96 000.00 | |
FW Other purchases and external expenses | | | 106 719.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 106 719.00 | |
GG - OPERATING RESULT (I - II) | | | -10 719.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 200 000.00 | |
GP Total financial income (V) | | | 1 200 000.00 | |
GR Interest and similar expenses | | | 107 616.00 | |
GU Total financial expenses (VI) | | | 107 616.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 092 384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 081 665.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -32 964.00 | | | -32 964.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 296 000.00 | 1 296 000.00 | | 1 296 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 181 371.00 | 265 506.00 | | 181 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 114 629.00 | 1 030 494.00 | | 1 114 629.00 |
| |
| 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 | 10 000 000.00 | | | 10 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 000 000.00 | |
I4 DECREASES Grand Total | | | 10 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 000 000.00 | | | 10 000 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 424 928.00 | 424 928.00 | | 424 928.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 000 078.00 | 2 000 078.00 | | 2 000 078.00 |
VB VAT | 79.00 | 79.00 | | 79.00 |
VC Group and associates | 457 892.00 | 457 892.00 | | 457 892.00 |
VG Loans with a maturity of up to one year at origin | 7 134.00 | 7 134.00 | | 7 134.00 |
VH Loans with a maturity of more than one year at origin | 5 810 513.00 | 1 122 958.00 | 4 687 555.00 | 5 810 513.00 |
VI Group and Associates | 120 437.00 | 120 437.00 | | 120 437.00 |
VK Loans repaid during the year | 1 104 042.00 | | | 1 104 042.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 457 971.00 | 457 971.00 | | 457 971.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 363 090.00 | 3 675 535.00 | 4 687 555.00 | 8 363 090.00 |
