| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 801 000.00 | | 801 000.00 | 801 000.00 |
BX Customers and related accounts | 88 200.00 | | 88 200.00 | 88 200.00 |
BZ Other receivables | 37 410.00 | | 37 410.00 | 37 410.00 |
CF Cash and cash equivalents | 24 474.00 | | 24 474.00 | 24 474.00 |
CH Prepaid expenses | 295.00 | | 295.00 | 295.00 |
CJ TOTAL (II) | 150 379.00 | | 150 379.00 | 150 379.00 |
CO Grand total (0 to V) | 951 379.00 | | 951 379.00 | 951 379.00 |
CU Other investments | 801 000.00 | | 801 000.00 | 801 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 490 000.00 | 490 000.00 | | 490 000.00 |
DG Other reserves | 5 731.00 | | | 5 731.00 |
DH Retained earnings | | -40 131.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 762.00 | 45 864.00 | | 27 762.00 |
DL TOTAL (I) | 523 493.00 | 495 731.00 | | 523 493.00 |
DU Loans and Debts from Credit Institutions (3) | 249 710.00 | 310 752.00 | | 249 710.00 |
DV Miscellaneous Loans and Financial Debts (4) | 144 187.00 | 144 187.00 | | 144 187.00 |
DX Trade payables and related accounts | 1 127.00 | 540.00 | | 1 127.00 |
DY Tax and social security liabilities | 32 407.00 | 22 787.00 | | 32 407.00 |
EA Other liabilities | 455.00 | 455.00 | | 455.00 |
EC TOTAL (IV) | 427 886.00 | 478 721.00 | | 427 886.00 |
EE Grand total (I to V) | 951 379.00 | 974 452.00 | | 951 379.00 |
EG Accrued income and payables due within one year | 240 400.00 | 229 851.00 | | 240 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 69 500.00 | | 69 500.00 | 69 500.00 |
FJ Net sales | 69 500.00 | | 69 500.00 | 69 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 577.00 | |
FR Total operating income (I) | | | 72 077.00 | |
FW Other purchases and external expenses | | | 10 650.00 | |
FX Taxes, duties, and similar payments | | | 4 753.00 | |
FY Salaries and Wages | | | 30 577.00 | |
FZ Social Security Contributions | | | 14 465.00 | |
GF Total Operating Expenses (II) | | | 60 444.00 | |
GG - OPERATING RESULT (I - II) | | | 11 633.00 | |
GL Other interest and similar income | | | 21 834.00 | |
GP Total financial income (V) | | | 21 834.00 | |
GR Interest and similar expenses | | | 2 840.00 | |
GU Total financial expenses (VI) | | | 2 840.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 994.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 627.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 21.00 | | |
HH Total exceptional expenses (VIII) | | 21.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -21.00 | | |
HK Income tax | 2 865.00 | 3 023.00 | | 2 865.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 911.00 | 104 907.00 | | 93 911.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 149.00 | 59 043.00 | | 66 149.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 762.00 | 45 864.00 | | 27 762.00 |
| |
| 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 | 801 000.00 | | | 801 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 801 000.00 | |
I4 DECREASES Grand Total | | | 801 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 801 000.00 | | | 801 000.00 |
| |
| 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 | 1 127.00 | 1 127.00 | | 1 127.00 |
8D Social Security and Other Social Organizations | 3 346.00 | 3 346.00 | | 3 346.00 |
8K Other liabilities (including liabilities related to repo transactions) | 455.00 | 455.00 | | 455.00 |
UX Other trade receivables | 88 200.00 | 88 200.00 | | 88 200.00 |
VB VAT | 90.00 | 90.00 | | 90.00 |
VC Group and associates | 37 161.00 | 37 161.00 | | 37 161.00 |
VG Loans with a maturity of up to one year at origin | 840.00 | 840.00 | | 840.00 |
VH Loans with a maturity of more than one year at origin | 248 870.00 | 61 384.00 | 187 486.00 | 248 870.00 |
VI Group and Associates | 144 187.00 | 144 187.00 | | 144 187.00 |
VK Loans repaid during the year | 60 837.00 | | | 60 837.00 |
VM Income taxes | 159.00 | 159.00 | | 159.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VS Prepaid expenses | 295.00 | 295.00 | | 295.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 905.00 | 125 905.00 | | 125 905.00 |
VW VAT | 28 800.00 | 28 800.00 | | 28 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 427 886.00 | 240 400.00 | 187 486.00 | 427 886.00 |
