| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 434.00 | | 434.00 | 434.00 |
BJ TOTAL (I) | 434.00 | | 434.00 | 434.00 |
BZ Other receivables | 2 844 351.00 | | 2 844 351.00 | 2 844 351.00 |
CH Prepaid expenses | 109.00 | | 109.00 | 109.00 |
CJ TOTAL (II) | 2 844 460.00 | | 2 844 460.00 | 2 844 460.00 |
CO Grand total (0 to V) | 2 844 894.00 | | 2 844 894.00 | 2 844 894.00 |
CP Shares due in less than one year | 434.00 | | | 434.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 2 539 448.00 | 2 559 851.00 | | 2 539 448.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 181 167.00 | -20 402.00 | | 181 167.00 |
DL TOTAL (I) | 2 729 003.00 | 2 547 836.00 | | 2 729 003.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 990.00 | 643 652.00 | | 44 990.00 |
DX Trade payables and related accounts | 7 200.00 | 34 750.00 | | 7 200.00 |
DY Tax and social security liabilities | 63 701.00 | 3 803.00 | | 63 701.00 |
EC TOTAL (IV) | 115 891.00 | 682 206.00 | | 115 891.00 |
EE Grand total (I to V) | 2 844 894.00 | 3 230 043.00 | | 2 844 894.00 |
EG Accrued income and payables due within one year | 115 891.00 | 682 206.00 | | 115 891.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 85 505.00 | | 85 505.00 | 85 505.00 |
FJ Net sales | 85 505.00 | | 85 505.00 | 85 505.00 |
FQ Other income | | | 10 390.00 | |
FR Total operating income (I) | | | 95 896.00 | |
FW Other purchases and external expenses | | | 11 583.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 11 584.00 | |
GG - OPERATING RESULT (I - II) | | | 84 311.00 | |
GK Income from other securities and fixed asset receivables | | | 154 818.00 | |
GP Total financial income (V) | | | 154 818.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 154 818.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 239 130.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 57 963.00 | | | 57 963.00 |
HL TOTAL REVENUE (I + III + V + VII) | 250 714.00 | 289.00 | | 250 714.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 547.00 | 20 691.00 | | 69 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 181 167.00 | -20 402.00 | | 181 167.00 |
| |
| 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 | 434.00 | | | 434.00 |
I3 DECREASES Total Financial Fixed Assets | | | 434.00 | |
I4 DECREASES Grand Total | | | 434.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 434.00 | | | 434.00 |
| |
| 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 | 7 200.00 | 7 200.00 | | 7 200.00 |
8E Income Taxes | 57 963.00 | 57 963.00 | | 57 963.00 |
UT Other financial assets | 434.00 | 434.00 | | 434.00 |
VB VAT | 4 372.00 | 4 372.00 | | 4 372.00 |
VC Group and associates | 2 839 980.00 | 2 839 980.00 | | 2 839 980.00 |
VI Group and Associates | 44 990.00 | 44 990.00 | | 44 990.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 738.00 | 5 738.00 | | 5 738.00 |
VS Prepaid expenses | 109.00 | 109.00 | | 109.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 844 895.00 | 2 844 895.00 | | 2 844 895.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 115 891.00 | 115 891.00 | | 115 891.00 |
