| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 2 844.00 | | 2 844.00 | 2 844.00 |
BJ TOTAL (I) | 1 848 072.00 | 300 000.00 | 1 548 072.00 | 1 848 072.00 |
BZ Other receivables | 141 427.00 | | 141 427.00 | 141 427.00 |
CF Cash and cash equivalents | 400 728.00 | | 400 728.00 | 400 728.00 |
CJ TOTAL (II) | 542 155.00 | | 542 155.00 | 542 155.00 |
CO Grand total (0 to V) | 2 390 227.00 | 300 000.00 | 2 090 227.00 | 2 390 227.00 |
CU Other investments | 1 845 227.00 | 300 000.00 | 1 545 227.00 | 1 845 227.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 855 860.00 | 855 860.00 | | 855 860.00 |
DD Legal reserve (1) | 89 676.00 | 89 676.00 | | 89 676.00 |
DG Other reserves | 575 659.00 | 575 659.00 | | 575 659.00 |
DH Retained earnings | -95 474.00 | -165 905.00 | | -95 474.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 340 084.00 | 70 432.00 | | 340 084.00 |
DL TOTAL (I) | 1 765 805.00 | 1 425 722.00 | | 1 765 805.00 |
DV Miscellaneous Loans and Financial Debts (4) | 259 603.00 | 309 767.00 | | 259 603.00 |
DX Trade payables and related accounts | 1 513.00 | 3 641.00 | | 1 513.00 |
DY Tax and social security liabilities | 63 306.00 | 7 822.00 | | 63 306.00 |
EC TOTAL (IV) | 324 421.00 | 321 229.00 | | 324 421.00 |
EE Grand total (I to V) | 2 090 227.00 | 1 746 950.00 | | 2 090 227.00 |
EI Including equity loans | 259 603.00 | | | 259 603.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 160 000.00 | | 160 000.00 | 160 000.00 |
FJ Net sales | 160 000.00 | | 160 000.00 | 160 000.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 160 004.00 | |
FW Other purchases and external expenses | | | 1 043.00 | |
FX Taxes, duties, and similar payments | | | 1 410.00 | |
FY Salaries and Wages | | | 60 451.00 | |
FZ Social Security Contributions | | | 23 159.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 86 072.00 | |
GG - OPERATING RESULT (I - II) | | | 73 931.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 38.00 | |
GM Reversals of provisions and transfers of expenses | | | 300 000.00 | |
GP Total financial income (V) | | | 300 038.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 300 034.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 373 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2.00 | | |
HD Total exceptional income (VII) | | 2.00 | | |
HE Exceptional expenses on management operations | | 3.00 | | |
HH Total exceptional expenses (VIII) | | 3.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2.00 | | |
HK Income tax | 33 881.00 | | | 33 881.00 |
HL TOTAL REVENUE (I + III + V + VII) | 460 042.00 | 160 808.00 | | 460 042.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 959.00 | 90 376.00 | | 119 959.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 340 084.00 | 70 432.00 | | 340 084.00 |
| |
| 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 | 1 848 072.00 | | | 1 848 072.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 848 072.00 | |
I4 DECREASES Grand Total | | | 1 848 072.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 848 072.00 | | | 1 848 072.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 600 000.00 | | 300 000.00 | 600 000.00 |
7C Grand total | 600 000.00 | | 300 000.00 | 600 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 513.00 | 1 513.00 | | 1 513.00 |
8D Social Security and Other Social Organizations | 3 319.00 | 3 319.00 | | 3 319.00 |
8E Income Taxes | 55 799.00 | 55 799.00 | | 55 799.00 |
VI Group and Associates | 259 603.00 | 259 603.00 | | 259 603.00 |
VN Other taxes, similar payments | 368.00 | 368.00 | | 368.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 537.00 | 1 537.00 | | 1 537.00 |
VS Prepaid expenses | 141 059.00 | 141 059.00 | | 141 059.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 427.00 | 141 427.00 | | 141 427.00 |
VW VAT | 2 650.00 | 2 650.00 | | 2 650.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 324 421.00 | 324 421.00 | | 324 421.00 |
