| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 297.00 | 6 297.00 | | 6 297.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 757 552.00 | 6 297.00 | 751 255.00 | 757 552.00 |
BZ Other receivables | 163 903.00 | | 163 903.00 | 163 903.00 |
CF Cash and cash equivalents | 96 222.00 | | 96 222.00 | 96 222.00 |
CJ TOTAL (II) | 260 125.00 | | 260 125.00 | 260 125.00 |
CO Grand total (0 to V) | 1 017 677.00 | 6 297.00 | 1 011 380.00 | 1 017 677.00 |
CU Other investments | 751 240.00 | | 751 240.00 | 751 240.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DD Legal reserve (1) | 18 106.00 | | | 18 106.00 |
DG Other reserves | 96 332.00 | | | 96 332.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 490.00 | | | 47 490.00 |
DL TOTAL (I) | 661 929.00 | | | 661 929.00 |
DU Loans and Debts from Credit Institutions (3) | 32 513.00 | | | 32 513.00 |
DV Miscellaneous Loans and Financial Debts (4) | 285 907.00 | | | 285 907.00 |
DY Tax and social security liabilities | 31 029.00 | | | 31 029.00 |
EC TOTAL (IV) | 349 450.00 | | | 349 450.00 |
EE Grand total (I to V) | 1 011 380.00 | | | 1 011 380.00 |
EG Accrued income and payables due within one year | 349 450.00 | | | 349 450.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 331 000.00 | | 331 000.00 | 331 000.00 |
FJ Net sales | 331 000.00 | | 331 000.00 | 331 000.00 |
FR Total operating income (I) | | | 331 000.00 | |
FW Other purchases and external expenses | | | 3 086.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FY Salaries and Wages | | | 330 410.00 | |
GF Total Operating Expenses (II) | | | 333 600.00 | |
GG - OPERATING RESULT (I - II) | | | -2 599.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 960.00 | |
GL Other interest and similar income | | | 2 316.00 | |
GP Total financial income (V) | | | 52 276.00 | |
GR Interest and similar expenses | | | 2 951.00 | |
GU Total financial expenses (VI) | | | 2 951.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 324.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 724.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -766.00 | | | -766.00 |
HL TOTAL REVENUE (I + III + V + VII) | 383 277.00 | | | 383 277.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 335 786.00 | | | 335 786.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 490.00 | | | 47 490.00 |
| |
| 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 | 757 552.00 | | | 757 552.00 |
I3 DECREASES Total Financial Fixed Assets | | | 751 255.00 | |
I4 DECREASES Grand Total | | | 757 552.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 297.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 297.00 | | | 6 297.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 751 255.00 | | | 751 255.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 297.00 | | | 6 297.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 297.00 | | | 6 297.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 22 270.00 | 22 270.00 | | 22 270.00 |
VC Group and associates | 163 411.00 | 163 411.00 | | 163 411.00 |
VH Loans with a maturity of more than one year at origin | 32 513.00 | 32 513.00 | | 32 513.00 |
VI Group and Associates | 285 907.00 | 285 907.00 | | 285 907.00 |
VK Loans repaid during the year | 42 760.00 | | | 42 760.00 |
VM Income taxes | 492.00 | 492.00 | | 492.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 163 903.00 | 163 903.00 | | 163 903.00 |
VW VAT | 8 759.00 | 8 759.00 | | 8 759.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 349 450.00 | 349 450.00 | | 349 450.00 |
