| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 511 000.00 | | 1 511 000.00 | 1 511 000.00 |
BZ Other receivables | 382 902.00 | | 382 902.00 | 382 902.00 |
CF Cash and cash equivalents | 167.00 | | 167.00 | 167.00 |
CJ TOTAL (II) | 383 068.00 | | 383 068.00 | 383 068.00 |
CO Grand total (0 to V) | 1 894 068.00 | | 1 894 068.00 | 1 894 068.00 |
CU Other investments | 1 511 000.00 | | 1 511 000.00 | 1 511 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 100 000.00 | 1 100 000.00 | | 1 100 000.00 |
DH Retained earnings | 5 597.00 | -37 000.00 | | 5 597.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 260.00 | 82 597.00 | | 16 260.00 |
DL TOTAL (I) | 1 121 856.00 | 1 145 597.00 | | 1 121 856.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 542.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 730 230.00 | 531 577.00 | | 730 230.00 |
DX Trade payables and related accounts | 11 343.00 | 22 265.00 | | 11 343.00 |
DY Tax and social security liabilities | 30 639.00 | 24 359.00 | | 30 639.00 |
EC TOTAL (IV) | 772 212.00 | 580 743.00 | | 772 212.00 |
EE Grand total (I to V) | 1 894 068.00 | 1 726 340.00 | | 1 894 068.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 132 000.00 | | 132 000.00 | 132 000.00 |
FJ Net sales | 132 000.00 | | 132 000.00 | 132 000.00 |
FR Total operating income (I) | | | 132 000.00 | |
FW Other purchases and external expenses | | | 4 123.00 | |
FX Taxes, duties, and similar payments | | | 2 473.00 | |
FY Salaries and Wages | | | 100 808.00 | |
FZ Social Security Contributions | | | 48 684.00 | |
GE Other Expenses | | | 3 500.00 | |
GF Total Operating Expenses (II) | | | 159 588.00 | |
GG - OPERATING RESULT (I - II) | | | -27 588.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 43 955.00 | |
GP Total financial income (V) | | | 43 955.00 | |
GR Interest and similar expenses | | | 95.00 | |
GU Total financial expenses (VI) | | | 95.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 861.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 273.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 7.00 | | |
HD Total exceptional income (VII) | | 7.00 | | |
HE Exceptional expenses on management operations | 15.00 | 6.00 | | 15.00 |
HH Total exceptional expenses (VIII) | 15.00 | 6.00 | | 15.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15.00 | 1.00 | | -15.00 |
HL TOTAL REVENUE (I + III + V + VII) | 175 959.00 | 325 620.00 | | 175 959.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 698.00 | 154 023.00 | | 159 698.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 260.00 | 171 597.00 | | 16 260.00 |
| |
| 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 | 1 511 000.00 | | | 1 511 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 511 000.00 | |
I4 DECREASES Grand Total | | | 1 511 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 511 000.00 | | | 1 511 000.00 |
| |
| 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 | 11 343.00 | 11 343.00 | | 11 343.00 |
8C Staff and Related Accounts | 14 271.00 | 14 271.00 | | 14 271.00 |
8D Social Security and Other Social Organizations | 13 958.00 | 13 958.00 | | 13 958.00 |
VB VAT | 2 740.00 | 2 740.00 | | 2 740.00 |
VC Group and associates | 380 162.00 | 380 162.00 | | 380 162.00 |
VI Group and Associates | 730 230.00 | 730 230.00 | | 730 230.00 |
VQ Other Taxes, Duties, and Similar Debts | 209.00 | 209.00 | | 209.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VT TOTAL – STATEMENT OF RECEIVABLES | 382 902.00 | 382 902.00 | | 382 902.00 |
VW VAT | 2 200.00 | 2 200.00 | | 2 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 772 212.00 | 772 212.00 | | 772 212.00 |
