| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 460 000.00 | | 1 460 000.00 | 1 460 000.00 |
BX Customers and related accounts | 64 172.00 | | 64 172.00 | 64 172.00 |
BZ Other receivables | 121 867.00 | | 121 867.00 | 121 867.00 |
CF Cash and cash equivalents | 320.00 | | 320.00 | 320.00 |
CJ TOTAL (II) | 186 360.00 | | 186 360.00 | 186 360.00 |
CO Grand total (0 to V) | 1 646 360.00 | | 1 646 360.00 | 1 646 360.00 |
CU Other investments | 1 460 000.00 | | 1 460 000.00 | 1 460 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 657 292.00 | 640 309.00 | | 657 292.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 916.00 | 16 983.00 | | -16 916.00 |
DL TOTAL (I) | 750 376.00 | 767 292.00 | | 750 376.00 |
DU Loans and Debts from Credit Institutions (3) | 140 187.00 | 234 003.00 | | 140 187.00 |
DV Miscellaneous Loans and Financial Debts (4) | 500 000.00 | 450 000.00 | | 500 000.00 |
DX Trade payables and related accounts | 245 101.00 | 258 676.00 | | 245 101.00 |
DY Tax and social security liabilities | 10 694.00 | 11 277.00 | | 10 694.00 |
EC TOTAL (IV) | 895 984.00 | 953 956.00 | | 895 984.00 |
EE Grand total (I to V) | 1 646 360.00 | 1 721 248.00 | | 1 646 360.00 |
EG Accrued income and payables due within one year | 790 984.00 | 315 487.00 | | 790 984.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 611.00 | | | 611.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 79 472.00 | | 79 472.00 | 79 472.00 |
FJ Net sales | 79 472.00 | | 79 472.00 | 79 472.00 |
FQ Other income | | | 119.00 | |
FR Total operating income (I) | | | 79 591.00 | |
FW Other purchases and external expenses | | | 2 756.00 | |
FX Taxes, duties, and similar payments | | | 6 525.00 | |
FY Salaries and Wages | | | 62 492.00 | |
FZ Social Security Contributions | | | 23 783.00 | |
GE Other Expenses | | | -19.00 | |
GF Total Operating Expenses (II) | | | 95 538.00 | |
GG - OPERATING RESULT (I - II) | | | -15 947.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 3 970.00 | |
GP Total financial income (V) | | | 3 970.00 | |
GR Interest and similar expenses | | | 4 939.00 | |
GU Total financial expenses (VI) | | | 4 939.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -969.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 916.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 83 561.00 | 121 425.00 | | 83 561.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 477.00 | 104 442.00 | | 100 477.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 916.00 | 16 983.00 | | -16 916.00 |
| |
| 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 | 1 460 000.00 | | | 1 460 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 460 000.00 | |
I4 DECREASES Grand Total | | | 1 460 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 460 000.00 | | | 1 460 000.00 |
| |
| 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 | 245 101.00 | 245 101.00 | | 245 101.00 |
UX Other trade receivables | 64 172.00 | 64 172.00 | | 64 172.00 |
UZ Social Security, other social security organizations | 289.00 | 289.00 | | 289.00 |
VB VAT | 1 264.00 | 1 264.00 | | 1 264.00 |
VG Loans with a maturity of up to one year at origin | 611.00 | 611.00 | | 611.00 |
VH Loans with a maturity of more than one year at origin | 139 576.00 | 34 576.00 | 105 000.00 | 139 576.00 |
VI Group and Associates | 500 000.00 | 500 000.00 | | 500 000.00 |
VM Income taxes | 120 180.00 | 120 180.00 | | 120 180.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 135.00 | 135.00 | | 135.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 186 039.00 | 186 039.00 | | 186 039.00 |
VW VAT | 10 695.00 | 10 695.00 | | 10 695.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 895 984.00 | 790 984.00 | 105 000.00 | 895 984.00 |
