| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 073.00 | 1 500.00 | 4 573.00 | 6 073.00 |
BF Loans | 650 000.00 | | 650 000.00 | 650 000.00 |
BJ TOTAL (I) | 5 206 123.00 | 1 500.00 | 5 204 623.00 | 5 206 123.00 |
BZ Other receivables | 537.00 | | 537.00 | 537.00 |
CF Cash and cash equivalents | 148 871.00 | | 148 871.00 | 148 871.00 |
CJ TOTAL (II) | 149 408.00 | | 149 408.00 | 149 408.00 |
CO Grand total (0 to V) | 5 355 531.00 | 1 500.00 | 5 354 032.00 | 5 355 531.00 |
CU Other investments | 4 550 050.00 | | 4 550 050.00 | 4 550 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 838 000.00 | 2 838 000.00 | | 2 838 000.00 |
DD Legal reserve (1) | 283 800.00 | 283 800.00 | | 283 800.00 |
DH Retained earnings | 1 314 097.00 | 1 570 765.00 | | 1 314 097.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 856 754.00 | 27 640.00 | | 856 754.00 |
DL TOTAL (I) | 5 292 652.00 | 4 720 204.00 | | 5 292 652.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 708.00 | 3 817.00 | | 2 708.00 |
DX Trade payables and related accounts | 3 850.00 | 3 575.00 | | 3 850.00 |
DY Tax and social security liabilities | 54 822.00 | 233 726.00 | | 54 822.00 |
EC TOTAL (IV) | 61 380.00 | 241 118.00 | | 61 380.00 |
EE Grand total (I to V) | 5 354 032.00 | 4 961 323.00 | | 5 354 032.00 |
EG Accrued income and payables due within one year | 61 380.00 | 241 118.00 | | 61 380.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 348 000.00 | | 348 000.00 | 348 000.00 |
FJ Net sales | 348 000.00 | | 348 000.00 | 348 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 348 000.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 49 775.00 | |
FX Taxes, duties, and similar payments | | | 13 323.00 | |
FY Salaries and Wages | | | 60 000.00 | |
FZ Social Security Contributions | | | 32 358.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 585.00 | |
GF Total Operating Expenses (II) | | | 156 041.00 | |
GG - OPERATING RESULT (I - II) | | | 191 959.00 | |
GK Income from other securities and fixed asset receivables | | | 735 209.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 735 209.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 735 209.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 927 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 746.00 | | |
A2 TOTAL ASSETS | 32 358.00 | 69 643.00 | | 32 358.00 |
HE Exceptional expenses on management operations | 555.00 | | | 555.00 |
HH Total exceptional expenses (VIII) | 555.00 | | | 555.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -555.00 | | | -555.00 |
HK Income tax | 69 859.00 | 37 535.00 | | 69 859.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 083 209.00 | 338 945.00 | | 1 083 209.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 226 455.00 | 311 305.00 | | 226 455.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 856 754.00 | 27 640.00 | | 856 754.00 |
HP References: Equipment leasing | 20 928.00 | 20 928.00 | | 20 928.00 |
| |
| 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 | 4 550 915.00 | | 655 208.00 | 4 550 915.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 200 050.00 | |
I4 DECREASES Grand Total | | | 5 206 123.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 073.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 915.00 | | 5 158.00 | 915.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 550 000.00 | | 650 050.00 | 4 550 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 915.00 | 585.00 | | 915.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 915.00 | 585.00 | | 915.00 |
| |
| 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 | 3 850.00 | 3 850.00 | | 3 850.00 |
8D Social Security and Other Social Organizations | 17 301.00 | 17 301.00 | | 17 301.00 |
8E Income Taxes | 32 323.00 | 32 323.00 | | 32 323.00 |
UP Loans | 650 000.00 | 50 000.00 | 600 000.00 | 650 000.00 |
VI Group and Associates | 2 708.00 | 2 708.00 | | 2 708.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 537.00 | 537.00 | | 537.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 650 537.00 | 50 537.00 | 600 000.00 | 650 537.00 |
VW VAT | 5 198.00 | 5 198.00 | | 5 198.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 380.00 | 61 380.00 | | 61 380.00 |
