| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 010 000.00 | | 4 010 000.00 | 4 010 000.00 |
BZ Other receivables | 56 973.00 | | 56 973.00 | 56 973.00 |
CF Cash and cash equivalents | 647 198.00 | | 647 198.00 | 647 198.00 |
CH Prepaid expenses | 1 675.00 | | 1 675.00 | 1 675.00 |
CJ TOTAL (II) | 705 846.00 | | 705 846.00 | 705 846.00 |
CO Grand total (0 to V) | 4 715 846.00 | | 4 715 846.00 | 4 715 846.00 |
CU Other investments | 4 010 000.00 | | 4 010 000.00 | 4 010 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DD Legal reserve (1) | 35 000.00 | 35 000.00 | | 35 000.00 |
DG Other reserves | 1 867 524.00 | 1 485 463.00 | | 1 867 524.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 453 455.00 | 382 061.00 | | 453 455.00 |
DL TOTAL (I) | 2 705 978.00 | 2 252 524.00 | | 2 705 978.00 |
DU Loans and Debts from Credit Institutions (3) | 1 761 250.00 | 1 750 570.00 | | 1 761 250.00 |
DV Miscellaneous Loans and Financial Debts (4) | 240 036.00 | 650 668.00 | | 240 036.00 |
DX Trade payables and related accounts | 8 099.00 | 3 932.00 | | 8 099.00 |
DY Tax and social security liabilities | 483.00 | 940.00 | | 483.00 |
EC TOTAL (IV) | 2 009 868.00 | 2 406 110.00 | | 2 009 868.00 |
EE Grand total (I to V) | 4 715 846.00 | 4 658 634.00 | | 4 715 846.00 |
EI Including equity loans | 240 036.00 | | | 240 036.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 522.00 | |
FR Total operating income (I) | | | 522.00 | |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FW Other purchases and external expenses | | | 10 232.00 | |
FX Taxes, duties, and similar payments | | | 1 779.00 | |
FY Salaries and Wages | | | 4 826.00 | |
FZ Social Security Contributions | | | 2 608.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 19 448.00 | |
GG - OPERATING RESULT (I - II) | | | -18 926.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 000.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 21 851.00 | |
GP Total financial income (V) | | | 500 000.00 | |
GR Interest and similar expenses | | | 15 218.00 | |
GU Total financial expenses (VI) | | | 15 218.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 484 782.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 465 856.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 63.00 | | | 63.00 |
HH Total exceptional expenses (VIII) | 63.00 | | | 63.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -63.00 | | | -63.00 |
HK Income tax | 12 338.00 | 2 303.00 | | 12 338.00 |
HL TOTAL REVENUE (I + III + V + VII) | 500 522.00 | 473 448.00 | | 500 522.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 067.00 | 91 387.00 | | 47 067.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 453 455.00 | 382 061.00 | | 453 455.00 |
| |
| 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 | 4 010 000.00 | | | 4 010 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 010 000.00 | |
I4 DECREASES Grand Total | | | 4 010 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 010 000.00 | | | 4 010 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 8 099.00 | 8 099.00 | | 8 099.00 |
8D Social Security and Other Social Organizations | 483.00 | 483.00 | | 483.00 |
VH Loans with a maturity of more than one year at origin | 1 749 999.00 | 244 627.00 | 996 331.00 | 1 749 999.00 |
VI Group and Associates | 240 036.00 | 240 036.00 | | 240 036.00 |
VM Income taxes | 56 973.00 | 56 973.00 | | 56 973.00 |
VS Prepaid expenses | 1 675.00 | 1 675.00 | | 1 675.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 648.00 | 58 648.00 | | 58 648.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 998 617.00 | 493 245.00 | 996 331.00 | 1 998 617.00 |
