| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 370 933.00 | | 5 370 933.00 | 5 370 933.00 |
BV Advances and down payments on orders | 6 003.00 | | 6 003.00 | 6 003.00 |
BX Customers and related accounts | 51 000.00 | | 51 000.00 | 51 000.00 |
BZ Other receivables | 1 200.00 | | 1 200.00 | 1 200.00 |
CF Cash and cash equivalents | 1 135.00 | | 1 135.00 | 1 135.00 |
CJ TOTAL (II) | 59 338.00 | | 59 338.00 | 59 338.00 |
CO Grand total (0 to V) | 5 430 271.00 | | 5 430 271.00 | 5 430 271.00 |
CU Other investments | 5 370 933.00 | | 5 370 933.00 | 5 370 933.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 167 000.00 | | | 2 167 000.00 |
DE Statutory or contractual reserves | 5.00 | | | 5.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 499 473.00 | | | 499 473.00 |
DL TOTAL (I) | 2 666 473.00 | | | 2 666 473.00 |
DU Loans and Debts from Credit Institutions (3) | 2 602 969.00 | | | 2 602 969.00 |
DV Miscellaneous Loans and Financial Debts (4) | 129 936.00 | | | 129 936.00 |
DX Trade payables and related accounts | 14 761.00 | | | 14 761.00 |
DY Tax and social security liabilities | 16 132.00 | | | 16 132.00 |
EC TOTAL (IV) | 2 763 798.00 | | | 2 763 798.00 |
EE Grand total (I to V) | 5 430 271.00 | | | 5 430 271.00 |
EG Accrued income and payables due within one year | 523 069.00 | | | 523 069.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 969.00 | | | 2 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 52 500.00 | |
FJ Net sales | | | 52 500.00 | |
FR Total operating income (I) | | | 52 500.00 | |
FW Other purchases and external expenses | | | 61 470.00 | |
FX Taxes, duties, and similar payments | | | 3 203.00 | |
GF Total Operating Expenses (II) | | | 64 673.00 | |
GG - OPERATING RESULT (I - II) | | | -12 173.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 000.00 | |
GP Total financial income (V) | | | 500 000.00 | |
GR Interest and similar expenses | | | 19.00 | |
GU Total financial expenses (VI) | | | 19.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 499 981.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 487 807.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 24 000.00 | | | 24 000.00 |
HD Total exceptional income (VII) | 24 000.00 | | | 24 000.00 |
HF Exceptional expenses on capital transactions | 5 002.00 | | | 5 002.00 |
HH Total exceptional expenses (VIII) | 5 002.00 | | | 5 002.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18 998.00 | | | 18 998.00 |
HK Income tax | 7 332.00 | | | 7 332.00 |
HL TOTAL REVENUE (I + III + V + VII) | 576 500.00 | | | 576 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 027.00 | | | 77 027.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 499 473.00 | | | 499 473.00 |
HQ References: Real Estate Leasing | 19 029.00 | | | 19 029.00 |
| |
| 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 | 14 761.00 | 14 761.00 | | 14 761.00 |
8D Social Security and Other Social Organizations | 16 132.00 | 16 132.00 | | 16 132.00 |
8K Other liabilities (including liabilities related to repo transactions) | 129 936.00 | 129 936.00 | | 129 936.00 |
UX Other trade receivables | 51 000.00 | 51 000.00 | | 51 000.00 |
VG Loans with a maturity of up to one year at origin | 2 969.00 | 2 969.00 | | 2 969.00 |
VH Loans with a maturity of more than one year at origin | 2 600 000.00 | 359 271.00 | 1 477 307.00 | 2 600 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 200.00 | 1 200.00 | | 1 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 200.00 | 52 200.00 | | 52 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 763 798.00 | 523 069.00 | 1 477 307.00 | 2 763 798.00 |
