| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 620 772.00 | | 620 772.00 | 620 772.00 |
BX Customers and related accounts | 71 077.00 | | 71 077.00 | 71 077.00 |
BZ Other receivables | 219 200.00 | | 219 200.00 | 219 200.00 |
CF Cash and cash equivalents | 62 112.00 | | 62 112.00 | 62 112.00 |
CJ TOTAL (II) | 352 389.00 | | 352 389.00 | 352 389.00 |
CO Grand total (0 to V) | 973 161.00 | | 973 161.00 | 973 161.00 |
CU Other investments | 620 772.00 | | 620 772.00 | 620 772.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 56 000.00 | 56 000.00 | | 56 000.00 |
DD Legal reserve (1) | 5 600.00 | 5 600.00 | | 5 600.00 |
DG Other reserves | 899 611.00 | 894 060.00 | | 899 611.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 708.00 | 5 551.00 | | 5 708.00 |
DL TOTAL (I) | 966 919.00 | 961 211.00 | | 966 919.00 |
DV Miscellaneous Loans and Financial Debts (4) | 651.00 | 1 003.00 | | 651.00 |
DX Trade payables and related accounts | 2 592.00 | 2 547.00 | | 2 592.00 |
DY Tax and social security liabilities | 2 998.00 | 3 863.00 | | 2 998.00 |
EC TOTAL (IV) | 6 242.00 | 7 413.00 | | 6 242.00 |
EE Grand total (I to V) | 973 161.00 | 968 624.00 | | 973 161.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 137.00 | | 43 137.00 | 43 137.00 |
FJ Net sales | 43 137.00 | | 43 137.00 | 43 137.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 43 137.00 | |
FW Other purchases and external expenses | | | 2 255.00 | |
FX Taxes, duties, and similar payments | | | 3 007.00 | |
FY Salaries and Wages | | | 26 000.00 | |
FZ Social Security Contributions | | | 6 249.00 | |
GF Total Operating Expenses (II) | | | 37 511.00 | |
GG - OPERATING RESULT (I - II) | | | 5 626.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 9.00 | |
GN Positive exchange differences | | | 5.00 | |
GP Total financial income (V) | | | 91.00 | |
GR Interest and similar expenses | | | 9.00 | |
GU Total financial expenses (VI) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 81.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 708.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 48.00 | | |
HH Total exceptional expenses (VIII) | | 48.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -48.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 43 228.00 | 42 386.00 | | 43 228.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 520.00 | 36 835.00 | | 37 520.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 708.00 | 5 551.00 | | 5 708.00 |
| |
| 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 | 620 772.00 | | | 620 772.00 |
I3 DECREASES Total Financial Fixed Assets | | | 620 772.00 | |
I4 DECREASES Grand Total | | | 620 772.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 620 772.00 | | | 620 772.00 |
| |
| 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 | 2 592.00 | 2 592.00 | | 2 592.00 |
UX Other trade receivables | 71 077.00 | 71 077.00 | | 71 077.00 |
UZ Social Security, other social security organizations | 2 334.00 | 2 334.00 | | 2 334.00 |
VB VAT | 432.00 | 432.00 | | 432.00 |
VC Group and associates | 206 883.00 | 206 883.00 | | 206 883.00 |
VI Group and Associates | 651.00 | 651.00 | | 651.00 |
VM Income taxes | 9 550.00 | 9 550.00 | | 9 550.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 290 276.00 | 290 276.00 | | 290 276.00 |
VW VAT | 2 998.00 | 2 998.00 | | 2 998.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 242.00 | 6 242.00 | | 6 242.00 |
