| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 448 200.00 | | 448 200.00 | 448 200.00 |
BJ TOTAL (I) | 448 200.00 | | 448 200.00 | 448 200.00 |
BZ Other receivables | 281 137.00 | | 281 137.00 | 281 137.00 |
CF Cash and cash equivalents | 11 645.00 | | 11 645.00 | 11 645.00 |
CH Prepaid expenses | 28.00 | | 28.00 | 28.00 |
CJ TOTAL (II) | 292 809.00 | | 292 809.00 | 292 809.00 |
CO Grand total (0 to V) | 741 009.00 | | 741 009.00 | 741 009.00 |
CP Shares due in less than one year | 448 200.00 | | | 448 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 15 743.00 | 11 057.00 | | 15 743.00 |
DG Other reserves | 249 036.00 | 181 996.00 | | 249 036.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 618.00 | 93 726.00 | | 88 618.00 |
DL TOTAL (I) | 553 397.00 | 486 779.00 | | 553 397.00 |
DU Loans and Debts from Credit Institutions (3) | 90 116.00 | 133 101.00 | | 90 116.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 053.00 | 25 336.00 | | 26 053.00 |
DX Trade payables and related accounts | 6 656.00 | 4 676.00 | | 6 656.00 |
DY Tax and social security liabilities | 48 448.00 | 17 101.00 | | 48 448.00 |
EA Other liabilities | 16 340.00 | 4 482.00 | | 16 340.00 |
EC TOTAL (IV) | 187 612.00 | 184 696.00 | | 187 612.00 |
EE Grand total (I to V) | 741 009.00 | 671 476.00 | | 741 009.00 |
EG Accrued income and payables due within one year | 141 849.00 | 94 581.00 | | 141 849.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 156 000.00 | | 156 000.00 | 156 000.00 |
FJ Net sales | 156 000.00 | | 156 000.00 | 156 000.00 |
FR Total operating income (I) | | | 156 000.00 | |
FW Other purchases and external expenses | | | 6 533.00 | |
FX Taxes, duties, and similar payments | | | 10 592.00 | |
FY Salaries and Wages | | | 105 428.00 | |
FZ Social Security Contributions | | | 45 087.00 | |
GF Total Operating Expenses (II) | | | 167 640.00 | |
GG - OPERATING RESULT (I - II) | | | -11 640.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 600.00 | |
GP Total financial income (V) | | | 99 600.00 | |
GR Interest and similar expenses | | | 3 612.00 | |
GU Total financial expenses (VI) | | | 3 612.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 95 988.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 348.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 270.00 | -1 684.00 | | -4 270.00 |
HL TOTAL REVENUE (I + III + V + VII) | 255 600.00 | 255 600.00 | | 255 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 166 982.00 | 161 874.00 | | 166 982.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88 618.00 | 93 726.00 | | 88 618.00 |
| |
| 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 | 448 200.00 | | | 448 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 448 200.00 | |
I4 DECREASES Grand Total | | | 448 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 448 200.00 | | | 448 200.00 |
| |
| 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 | 1 433.00 | 1 433.00 | | 1 433.00 |
8B Suppliers and Related Accounts | 6 656.00 | 6 656.00 | | 6 656.00 |
8D Social Security and Other Social Organizations | 1 777.00 | 1 777.00 | | 1 777.00 |
8E Income Taxes | 37 101.00 | 37 101.00 | | 37 101.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 340.00 | 16 340.00 | | 16 340.00 |
UT Other financial assets | 448 200.00 | 448 200.00 | | 448 200.00 |
VB VAT | 1 453.00 | 1 453.00 | | 1 453.00 |
VC Group and associates | 122 385.00 | 122 385.00 | | 122 385.00 |
VH Loans with a maturity of more than one year at origin | 90 116.00 | 44 353.00 | 45 763.00 | 90 116.00 |
VI Group and Associates | 31 220.00 | 31 220.00 | | 31 220.00 |
VK Loans repaid during the year | 42 986.00 | | | 42 986.00 |
VQ Other Taxes, Duties, and Similar Debts | 370.00 | 370.00 | | 370.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 157 298.00 | 157 298.00 | | 157 298.00 |
VS Prepaid expenses | 28.00 | 28.00 | | 28.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 729 365.00 | 729 365.00 | | 729 365.00 |
VW VAT | 2 600.00 | 2 600.00 | | 2 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 187 612.00 | 141 849.00 | 45 763.00 | 187 612.00 |
