| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 1 643 750.00 | | 1 643 750.00 | 1 643 750.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 270.00 | | 1 270.00 | 1 270.00 |
CJ TOTAL (II) | 1 645 020.00 | | 1 645 020.00 | 1 645 020.00 |
CO Grand total (0 to V) | 1 645 020.00 | | 1 645 020.00 | 1 645 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 200.00 | 75 200.00 | | 75 200.00 |
DH Retained earnings | 8 053.00 | -19 881.00 | | 8 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 412.00 | 27 934.00 | | 37 412.00 |
DL TOTAL (I) | 120 665.00 | 83 253.00 | | 120 665.00 |
DU Loans and Debts from Credit Institutions (3) | 53.00 | 56.00 | | 53.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 519 699.00 | 1 549 132.00 | | 1 519 699.00 |
DX Trade payables and related accounts | 1 266.00 | 1 266.00 | | 1 266.00 |
DY Tax and social security liabilities | 3 337.00 | 15 448.00 | | 3 337.00 |
EC TOTAL (IV) | 1 524 355.00 | 1 565 902.00 | | 1 524 355.00 |
EE Grand total (I to V) | 1 645 020.00 | 1 649 155.00 | | 1 645 020.00 |
EG Accrued income and payables due within one year | 1 524 355.00 | 1 565 902.00 | | 1 524 355.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 038.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 038.00 | |
GG - OPERATING RESULT (I - II) | | | -2 038.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 78 264.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 78 266.00 | |
GR Interest and similar expenses | | | 20 032.00 | |
GU Total financial expenses (VI) | | | 20 032.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58 235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 197.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 785.00 | 15 446.00 | | 18 785.00 |
HL TOTAL REVENUE (I + III + V + VII) | 78 266.00 | 68 793.00 | | 78 266.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 854.00 | 40 859.00 | | 40 854.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 412.00 | 27 934.00 | | 37 412.00 |
| |
| 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 | 699 087.00 | 699 087.00 | | 699 087.00 |
8B Suppliers and Related Accounts | 1 266.00 | 1 266.00 | | 1 266.00 |
8E Income Taxes | 3 337.00 | 3 337.00 | | 3 337.00 |
VG Loans with a maturity of up to one year at origin | 53.00 | 53.00 | | 53.00 |
VI Group and Associates | 820 612.00 | 820 612.00 | | 820 612.00 |
VK Loans repaid during the year | 65 331.00 | | | 65 331.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 524 355.00 | 1 524 355.00 | | 1 524 355.00 |
