| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 919 230.00 | |
BZ Other receivables | | | 119 005.00 | |
CF Cash and cash equivalents | | | 478.00 | |
CJ TOTAL (II) | | | 119 483.00 | |
CO Grand total (0 to V) | | | 1 038 713.00 | |
CU Other investments | | | 919 230.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 295 000.00 | 255 000.00 | | 295 000.00 |
DH Retained earnings | 2 249.00 | 7 098.00 | | 2 249.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 286.00 | 35 151.00 | | 37 286.00 |
DL TOTAL (I) | 664 536.00 | 627 249.00 | | 664 536.00 |
DU Loans and Debts from Credit Institutions (3) | 246 291.00 | 292 922.00 | | 246 291.00 |
DV Miscellaneous Loans and Financial Debts (4) | 105.00 | 350.00 | | 105.00 |
DX Trade payables and related accounts | 1 704.00 | 1 704.00 | | 1 704.00 |
DY Tax and social security liabilities | 19 041.00 | 30 000.00 | | 19 041.00 |
EA Other liabilities | 47 034.00 | 43 025.00 | | 47 034.00 |
EB Prepaid income (2) | 60 000.00 | 40 000.00 | | 60 000.00 |
EC TOTAL (IV) | 374 177.00 | 408 002.00 | | 374 177.00 |
EE Grand total (I to V) | 1 038 713.00 | 1 035 251.00 | | 1 038 713.00 |
EG Accrued income and payables due within one year | 174 889.00 | 161 711.00 | | 174 889.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 100 000.00 | |
FJ Net sales | | | 100 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 100 001.00 | |
FW Other purchases and external expenses | | | 5 205.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 100 000.00 | |
GF Total Operating Expenses (II) | | | 105 206.00 | |
GG - OPERATING RESULT (I - II) | | | -5 205.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GP Total financial income (V) | | | 44 990.00 | |
GR Interest and similar expenses | | | 2 498.00 | |
GU Total financial expenses (VI) | | | 2 498.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 492.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 286.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 144 991.00 | 95 350.00 | | 144 991.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 705.00 | 60 199.00 | | 107 705.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 286.00 | 35 151.00 | | 37 286.00 |
| |
| 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 | 919 230.00 | | | 919 230.00 |
I3 DECREASES Total Financial Fixed Assets | | | 919 230.00 | |
I4 DECREASES Grand Total | | | 919 230.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 919 230.00 | | | 919 230.00 |
| |
| 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 | 246 291.00 | 47 003.00 | 133 499.00 | 246 291.00 |
8B Suppliers and Related Accounts | 1 704.00 | 1 704.00 | | 1 704.00 |
8K Other liabilities (including liabilities related to repo transactions) | 66 181.00 | 66 181.00 | | 66 181.00 |
8L Deferred income | 60 000.00 | 60 000.00 | | 60 000.00 |
VS Prepaid expenses | 119 005.00 | 119 005.00 | | 119 005.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 005.00 | 119 005.00 | | 119 005.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 374 177.00 | 174 889.00 | 133 499.00 | 374 177.00 |
