| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 397 677.00 | | 397 677.00 | 397 677.00 |
BZ Other receivables | 571 222.00 | | 571 222.00 | 571 222.00 |
CF Cash and cash equivalents | 134 589.00 | | 134 589.00 | 134 589.00 |
CJ TOTAL (II) | 705 810.00 | | 705 810.00 | 705 810.00 |
CO Grand total (0 to V) | 1 103 487.00 | | 1 103 487.00 | 1 103 487.00 |
CU Other investments | 397 627.00 | | 397 627.00 | 397 627.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 469 607.00 | 327 044.00 | | 469 607.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 442 730.00 | 212 562.00 | | 442 730.00 |
DL TOTAL (I) | 913 436.00 | 540 707.00 | | 913 436.00 |
DU Loans and Debts from Credit Institutions (3) | 46 823.00 | 83 166.00 | | 46 823.00 |
DV Miscellaneous Loans and Financial Debts (4) | 112 545.00 | 63 545.00 | | 112 545.00 |
DX Trade payables and related accounts | 10 980.00 | 12 960.00 | | 10 980.00 |
DY Tax and social security liabilities | 18 926.00 | 27 212.00 | | 18 926.00 |
EA Other liabilities | 776.00 | | | 776.00 |
EC TOTAL (IV) | 190 051.00 | 186 884.00 | | 190 051.00 |
EE Grand total (I to V) | 1 103 487.00 | 727 591.00 | | 1 103 487.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 300 000.00 | | 300 000.00 | 300 000.00 |
FJ Net sales | 300 000.00 | | 300 000.00 | 300 000.00 |
FR Total operating income (I) | | | 300 000.00 | |
FU Purchases of raw materials and other supplies | | | 1 072.00 | |
FW Other purchases and external expenses | | | 32 694.00 | |
FX Taxes, duties, and similar payments | | | 2 184.00 | |
FY Salaries and Wages | | | 62 881.00 | |
FZ Social Security Contributions | | | 22 875.00 | |
GF Total Operating Expenses (II) | | | 121 706.00 | |
GG - OPERATING RESULT (I - II) | | | 178 294.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 315 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 315 000.00 | |
GR Interest and similar expenses | | | 2 139.00 | |
GU Total financial expenses (VI) | | | 2 139.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 312 861.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 491 155.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 48 425.00 | 54 847.00 | | 48 425.00 |
HL TOTAL REVENUE (I + III + V + VII) | 615 000.00 | 381 872.00 | | 615 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 172 270.00 | 169 310.00 | | 172 270.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 442 730.00 | 212 562.00 | | 442 730.00 |
| |
| 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 | 332 627.00 | | 65 050.00 | 332 627.00 |
I3 DECREASES Total Financial Fixed Assets | | | 397 677.00 | |
I4 DECREASES Grand Total | | | 397 677.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 332 627.00 | | 65 050.00 | 332 627.00 |
| |
| 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 | 10 980.00 | 10 980.00 | | 10 980.00 |
8C Staff and Related Accounts | 8 400.00 | 8 400.00 | | 8 400.00 |
8D Social Security and Other Social Organizations | 4 683.00 | 4 683.00 | | 4 683.00 |
8K Other liabilities (including liabilities related to repo transactions) | 776.00 | 776.00 | | 776.00 |
VB VAT | 8 408.00 | 8 408.00 | | 8 408.00 |
VC Group and associates | 556 391.00 | 556 391.00 | | 556 391.00 |
VH Loans with a maturity of more than one year at origin | 46 823.00 | 36 325.00 | 10 498.00 | 46 823.00 |
VI Group and Associates | 112 545.00 | 112 545.00 | | 112 545.00 |
VK Loans repaid during the year | 36 204.00 | | | 36 204.00 |
VM Income taxes | 6 423.00 | 6 423.00 | | 6 423.00 |
VQ Other Taxes, Duties, and Similar Debts | 843.00 | 843.00 | | 843.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 571 221.00 | 571 221.00 | | 571 221.00 |
VW VAT | 5 000.00 | 5 000.00 | | 5 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 190 051.00 | 179 553.00 | 10 498.00 | 190 051.00 |
