| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 454 473.00 | | 454 473.00 | 454 473.00 |
BX Customers and related accounts | 84 000.00 | | 84 000.00 | 84 000.00 |
BZ Other receivables | 110 915.00 | | 110 915.00 | 110 915.00 |
CF Cash and cash equivalents | 963.00 | | 963.00 | 963.00 |
CH Prepaid expenses | 549.00 | | 549.00 | 549.00 |
CJ TOTAL (II) | 196 427.00 | | 196 427.00 | 196 427.00 |
CO Grand total (0 to V) | 650 900.00 | | 650 900.00 | 650 900.00 |
CU Other investments | 454 473.00 | | 454 473.00 | 454 473.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 145 610.00 | 145 610.00 | | 145 610.00 |
DD Legal reserve (1) | 11 530.00 | 8 208.00 | | 11 530.00 |
DG Other reserves | 160 800.00 | 112 253.00 | | 160 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 399.00 | 66 430.00 | | 19 399.00 |
DL TOTAL (I) | 337 339.00 | 332 501.00 | | 337 339.00 |
DU Loans and Debts from Credit Institutions (3) | 103 012.00 | 136 175.00 | | 103 012.00 |
DV Miscellaneous Loans and Financial Debts (4) | 191 417.00 | 169 713.00 | | 191 417.00 |
DX Trade payables and related accounts | 2 240.00 | 2 292.00 | | 2 240.00 |
DY Tax and social security liabilities | 16 892.00 | 14 879.00 | | 16 892.00 |
EC TOTAL (IV) | 313 561.00 | 323 059.00 | | 313 561.00 |
EE Grand total (I to V) | 650 900.00 | 655 560.00 | | 650 900.00 |
EG Accrued income and payables due within one year | 244 972.00 | 221 059.00 | | 244 972.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 70 000.00 | | 70 000.00 | 70 000.00 |
FJ Net sales | 70 000.00 | | 70 000.00 | 70 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 864.00 | |
FR Total operating income (I) | | | 72 864.00 | |
FW Other purchases and external expenses | | | 19 338.00 | |
FX Taxes, duties, and similar payments | | | 6 705.00 | |
FY Salaries and Wages | | | 60 613.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 86 657.00 | |
GG - OPERATING RESULT (I - II) | | | -13 793.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 35 000.00 | |
GR Interest and similar expenses | | | 3 712.00 | |
GU Total financial expenses (VI) | | | 3 712.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 288.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 495.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 864.00 | 1 414.00 | | 2 864.00 |
HK Income tax | -1 904.00 | | | -1 904.00 |
HL TOTAL REVENUE (I + III + V + VII) | 107 864.00 | 141 430.00 | | 107 864.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 465.00 | 75 000.00 | | 88 465.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 399.00 | 66 430.00 | | 19 399.00 |
| |
| 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 | 454 473.00 | | | 454 473.00 |
I3 DECREASES Total Financial Fixed Assets | | | 454 473.00 | |
I4 DECREASES Grand Total | | | 454 473.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 454 473.00 | | | 454 473.00 |
| |
| 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 | 2 240.00 | 2 240.00 | | 2 240.00 |
8E Income Taxes | 1 268.00 | 1 268.00 | | 1 268.00 |
UX Other trade receivables | 84 000.00 | 84 000.00 | | 84 000.00 |
VB VAT | 1 260.00 | 1 260.00 | | 1 260.00 |
VC Group and associates | 109 555.00 | 109 555.00 | | 109 555.00 |
VG Loans with a maturity of up to one year at origin | 1 012.00 | 1 012.00 | | 1 012.00 |
VH Loans with a maturity of more than one year at origin | 102 000.00 | 33 412.00 | 68 588.00 | 102 000.00 |
VI Group and Associates | 191 417.00 | 191 417.00 | | 191 417.00 |
VK Loans repaid during the year | 32 837.00 | | | 32 837.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100.00 | 100.00 | | 100.00 |
VS Prepaid expenses | 549.00 | 549.00 | | 549.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 195 464.00 | 195 464.00 | | 195 464.00 |
VW VAT | 15 624.00 | 15 624.00 | | 15 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 313 561.00 | 244 972.00 | 68 588.00 | 313 561.00 |
