| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 104 600.00 | | 104 600.00 | 104 600.00 |
BX Customers and related accounts | 50 018.00 | | 50 018.00 | 50 018.00 |
BZ Other receivables | 3 248 222.00 | | 3 248 222.00 | 3 248 222.00 |
CF Cash and cash equivalents | 2 701.00 | | 2 701.00 | 2 701.00 |
CJ TOTAL (II) | 3 300 941.00 | | 3 300 941.00 | 3 300 941.00 |
CO Grand total (0 to V) | 3 405 541.00 | | 3 405 541.00 | 3 405 541.00 |
CU Other investments | 104 600.00 | | 104 600.00 | 104 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 210 000.00 | 210 000.00 | | 210 000.00 |
DD Legal reserve (1) | 21 000.00 | 21 000.00 | | 21 000.00 |
DH Retained earnings | 222 640.00 | 111 679.00 | | 222 640.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 782.00 | 110 961.00 | | 75 782.00 |
DL TOTAL (I) | 529 422.00 | 453 640.00 | | 529 422.00 |
DU Loans and Debts from Credit Institutions (3) | | 19 214.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 424 534.00 | 3 529 187.00 | | 2 424 534.00 |
DX Trade payables and related accounts | 377 929.00 | 373 923.00 | | 377 929.00 |
DY Tax and social security liabilities | 73 656.00 | 93 273.00 | | 73 656.00 |
EC TOTAL (IV) | 2 876 118.00 | 4 015 598.00 | | 2 876 118.00 |
EE Grand total (I to V) | 3 405 541.00 | 4 469 238.00 | | 3 405 541.00 |
EG Accrued income and payables due within one year | 2 876 118.00 | 171 094.00 | | 2 876 118.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 19 214.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 331 663.00 | | 331 663.00 | 331 663.00 |
FJ Net sales | 331 663.00 | | 331 663.00 | 331 663.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 150.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 331 813.00 | |
FW Other purchases and external expenses | | | 101 737.00 | |
FX Taxes, duties, and similar payments | | | -4 014.00 | |
FY Salaries and Wages | | | 90 000.00 | |
FZ Social Security Contributions | | | 40 608.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 228 333.00 | |
GG - OPERATING RESULT (I - II) | | | 103 480.00 | |
GO Net income from sales of marketable securities | | | 2 297.00 | |
GP Total financial income (V) | | | 2 297.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 297.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 777.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 94.00 | | |
HH Total exceptional expenses (VIII) | | 94.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -94.00 | | |
HK Income tax | 29 995.00 | 55 914.00 | | 29 995.00 |
HL TOTAL REVENUE (I + III + V + VII) | 334 110.00 | 446 556.00 | | 334 110.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 258 328.00 | 335 594.00 | | 258 328.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 782.00 | 110 961.00 | | 75 782.00 |
| |
| 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 | 104 600.00 | | | 104 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 104 600.00 | |
I4 DECREASES Grand Total | | | 104 600.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 104 600.00 | | | 104 600.00 |
| |
| 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 | 377 929.00 | 377 929.00 | | 377 929.00 |
8D Social Security and Other Social Organizations | 27 658.00 | 27 658.00 | | 27 658.00 |
8E Income Taxes | 14 995.00 | 14 995.00 | | 14 995.00 |
UX Other trade receivables | 50 018.00 | 50 018.00 | | 50 018.00 |
VB VAT | 42 290.00 | 42 290.00 | | 42 290.00 |
VC Group and associates | 3 150 307.00 | 3 150 307.00 | | 3 150 307.00 |
VI Group and Associates | 2 424 534.00 | 2 424 534.00 | | 2 424 534.00 |
VQ Other Taxes, Duties, and Similar Debts | 19 200.00 | 19 200.00 | | 19 200.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 55 625.00 | 55 625.00 | | 55 625.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 298 240.00 | 3 298 240.00 | | 3 298 240.00 |
VW VAT | 11 803.00 | 11 803.00 | | 11 803.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 876 118.00 | 2 876 118.00 | | 2 876 118.00 |
