| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 472 000.00 | | 1 472 000.00 | 1 472 000.00 |
BX Customers and related accounts | 9 900.00 | | 9 900.00 | 9 900.00 |
BZ Other receivables | 5 714.00 | | 5 714.00 | 5 714.00 |
CF Cash and cash equivalents | 48 206.00 | | 48 206.00 | 48 206.00 |
CJ TOTAL (II) | 63 820.00 | | 63 820.00 | 63 820.00 |
CO Grand total (0 to V) | 1 535 820.00 | | 1 535 820.00 | 1 535 820.00 |
CU Other investments | 1 472 000.00 | | 1 472 000.00 | 1 472 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | 800 000.00 | | 800 000.00 |
DD Legal reserve (1) | 13 186.00 | 500.00 | | 13 186.00 |
DG Other reserves | 401 131.00 | 287 951.00 | | 401 131.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 591.00 | 161 066.00 | | 46 591.00 |
DL TOTAL (I) | 1 260 907.00 | 1 249 517.00 | | 1 260 907.00 |
DU Loans and Debts from Credit Institutions (3) | 129 701.00 | 199 234.00 | | 129 701.00 |
DV Miscellaneous Loans and Financial Debts (4) | 140 491.00 | 122 853.00 | | 140 491.00 |
DX Trade payables and related accounts | 2 160.00 | 2 160.00 | | 2 160.00 |
DY Tax and social security liabilities | 1 861.00 | 8 173.00 | | 1 861.00 |
EA Other liabilities | 700.00 | 700.00 | | 700.00 |
EC TOTAL (IV) | 274 913.00 | 333 120.00 | | 274 913.00 |
EE Grand total (I to V) | 1 535 820.00 | 1 582 637.00 | | 1 535 820.00 |
EG Accrued income and payables due within one year | 215 599.00 | 203 419.00 | | 215 599.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 99 000.00 | |
FJ Net sales | | | 99 000.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 99 000.00 | |
FW Other purchases and external expenses | | | 10 180.00 | |
FX Taxes, duties, and similar payments | | | 842.00 | |
FY Salaries and Wages | | | 66 700.00 | |
FZ Social Security Contributions | | | 37 704.00 | |
GF Total Operating Expenses (II) | | | 115 426.00 | |
GG - OPERATING RESULT (I - II) | | | -16 427.00 | |
GP Total financial income (V) | | | 60 195.00 | |
GU Total financial expenses (VI) | | | 3 411.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 784.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 358.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -6 233.00 | -8 166.00 | | -6 233.00 |
HL TOTAL REVENUE (I + III + V + VII) | 159 195.00 | 277 935.00 | | 159 195.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 604.00 | 116 870.00 | | 112 604.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 591.00 | 161 066.00 | | 46 591.00 |
| |
| 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 | 1 472 000.00 | | | 1 472 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 472 000.00 | |
I4 DECREASES Grand Total | | | 1 472 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 472 000.00 | | | 1 472 000.00 |
| |
| 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 | 2 160.00 | 2 160.00 | | 2 160.00 |
8D Social Security and Other Social Organizations | 1 861.00 | 1 861.00 | | 1 861.00 |
8K Other liabilities (including liabilities related to repo transactions) | 141 166.00 | 141 166.00 | | 141 166.00 |
UL Receivables related to investments | -1.00 | | | -1.00 |
UX Other trade receivables | 9 900.00 | 9 900.00 | | 9 900.00 |
VH Loans with a maturity of more than one year at origin | 129 701.00 | 70 387.00 | 59 314.00 | 129 701.00 |
VI Group and Associates | 25.00 | 25.00 | | 25.00 |
VK Loans repaid during the year | 69 533.00 | | | 69 533.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 714.00 | 5 714.00 | | 5 714.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 614.00 | 15 614.00 | | 15 614.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 274 913.00 | 215 599.00 | 59 314.00 | 274 913.00 |
