| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 777 663.00 | | 777 663.00 | 777 663.00 |
BX Customers and related accounts | 7 500.00 | | 7 500.00 | 7 500.00 |
BZ Other receivables | 2 134.00 | | 2 134.00 | 2 134.00 |
CF Cash and cash equivalents | 412.00 | | 412.00 | 412.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 10 047.00 | | 10 047.00 | 10 047.00 |
CO Grand total (0 to V) | 787 710.00 | | 787 710.00 | 787 710.00 |
CU Other investments | 777 648.00 | | 777 648.00 | 777 648.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 190 000.00 | 190 000.00 | | 190 000.00 |
DH Retained earnings | 74 254.00 | 47 701.00 | | 74 254.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 843.00 | 26 552.00 | | 54 843.00 |
DL TOTAL (I) | 407 096.00 | 352 254.00 | | 407 096.00 |
DU Loans and Debts from Credit Institutions (3) | 283 817.00 | 353 243.00 | | 283 817.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 646.00 | 55 239.00 | | 67 646.00 |
DX Trade payables and related accounts | 2 719.00 | 2 714.00 | | 2 719.00 |
DY Tax and social security liabilities | 26 431.00 | 24 149.00 | | 26 431.00 |
EC TOTAL (IV) | 380 613.00 | 435 345.00 | | 380 613.00 |
EE Grand total (I to V) | 787 710.00 | 787 599.00 | | 787 710.00 |
EG Accrued income and payables due within one year | 166 958.00 | 151 701.00 | | 166 958.00 |
EI Including equity loans | 67 646.00 | | | 67 646.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 75 000.00 | | 75 000.00 | 75 000.00 |
FJ Net sales | 75 000.00 | | 75 000.00 | 75 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 75 000.00 | |
FW Other purchases and external expenses | | | 4 290.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 20 610.00 | |
GF Total Operating Expenses (II) | | | 55 003.00 | |
GG - OPERATING RESULT (I - II) | | | 19 997.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GR Interest and similar expenses | | | 2 751.00 | |
GU Total financial expenses (VI) | | | 2 751.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 249.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 246.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 403.00 | 764.00 | | 2 403.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 000.00 | 95 025.00 | | 115 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 157.00 | 68 473.00 | | 60 157.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 843.00 | 26 552.00 | | 54 843.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 777 663.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 777 663.00 | | | 777 663.00 |
| |
| 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 | 2 719.00 | 2 719.00 | | 2 719.00 |
8D Social Security and Other Social Organizations | 21 945.00 | 21 945.00 | | 21 945.00 |
8E Income Taxes | 2 403.00 | 2 403.00 | | 2 403.00 |
UX Other trade receivables | 7 500.00 | 7 500.00 | | 7 500.00 |
UZ Social Security, other social security organizations | 1 681.00 | 1 681.00 | | 1 681.00 |
VB VAT | 453.00 | 453.00 | | 453.00 |
VH Loans with a maturity of more than one year at origin | 283 817.00 | 70 162.00 | 213 655.00 | 283 817.00 |
VI Group and Associates | 67 646.00 | 67 646.00 | | 67 646.00 |
VK Loans repaid during the year | 69 384.00 | | | 69 384.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 634.00 | 9 634.00 | | 9 634.00 |
VW VAT | 2 083.00 | 2 083.00 | | 2 083.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 380 613.00 | 166 958.00 | 213 655.00 | 380 613.00 |
