| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 26 600.00 | | 26 600.00 | 26 600.00 |
BJ TOTAL (I) | 2 124 485.00 | | 2 124 485.00 | 2 124 485.00 |
BX Customers and related accounts | 22 260.00 | | 22 260.00 | 22 260.00 |
BZ Other receivables | 2 246.00 | | 2 246.00 | 2 246.00 |
CF Cash and cash equivalents | 57 240.00 | | 57 240.00 | 57 240.00 |
CJ TOTAL (II) | 81 746.00 | | 81 746.00 | 81 746.00 |
CO Grand total (0 to V) | 2 206 231.00 | | 2 206 231.00 | 2 206 231.00 |
CU Other investments | 2 097 885.00 | | 2 097 885.00 | 2 097 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -4 815.00 | | | -4 815.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 146 811.00 | | | 146 811.00 |
DL TOTAL (I) | 151 996.00 | | | 151 996.00 |
DU Loans and Debts from Credit Institutions (3) | 2 003 008.00 | | | 2 003 008.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 000.00 | | | 8 000.00 |
DX Trade payables and related accounts | 555.00 | | | 555.00 |
DY Tax and social security liabilities | 42 672.00 | | | 42 672.00 |
EC TOTAL (IV) | 2 054 235.00 | | | 2 054 235.00 |
EE Grand total (I to V) | 2 206 231.00 | | | 2 206 231.00 |
EG Accrued income and payables due within one year | 830 970.00 | | | 830 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 162 660.00 | | 162 660.00 | 162 660.00 |
FJ Net sales | 162 660.00 | | 162 660.00 | 162 660.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 163.00 | |
FR Total operating income (I) | | | 166 823.00 | |
FW Other purchases and external expenses | | | 9 104.00 | |
FX Taxes, duties, and similar payments | | | 563.00 | |
FY Salaries and Wages | | | 126 081.00 | |
GF Total Operating Expenses (II) | | | 135 748.00 | |
GG - OPERATING RESULT (I - II) | | | 31 075.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 035.00 | |
GP Total financial income (V) | | | 150 035.00 | |
GR Interest and similar expenses | | | 33 694.00 | |
GU Total financial expenses (VI) | | | 33 694.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 116 341.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 147 416.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 163.00 | | | 4 163.00 |
HK Income tax | 605.00 | | | 605.00 |
HL TOTAL REVENUE (I + III + V + VII) | 316 857.00 | | | 316 857.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 170 047.00 | | | 170 047.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 146 811.00 | | | 146 811.00 |
| |
| 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 | 2 124 485.00 | | | 2 124 485.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 124 485.00 | |
I4 DECREASES Grand Total | | | 2 124 485.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 124 485.00 | | | 2 124 485.00 |
| |
| 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 | 555.00 | 555.00 | | 555.00 |
8D Social Security and Other Social Organizations | 36 988.00 | 36 988.00 | | 36 988.00 |
8E Income Taxes | 605.00 | 605.00 | | 605.00 |
UT Other financial assets | 26 600.00 | 26 600.00 | | 26 600.00 |
UX Other trade receivables | 22 260.00 | 22 260.00 | | 22 260.00 |
VB VAT | 17.00 | 17.00 | | 17.00 |
VC Group and associates | 2 230.00 | 2 230.00 | | 2 230.00 |
VH Loans with a maturity of more than one year at origin | 2 003 008.00 | 779 744.00 | 996 281.00 | 2 003 008.00 |
VI Group and Associates | 8 000.00 | 8 000.00 | | 8 000.00 |
VK Loans repaid during the year | 137 879.00 | | | 137 879.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 107.00 | 51 107.00 | | 51 107.00 |
VW VAT | 5 079.00 | 5 079.00 | | 5 079.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 054 235.00 | 830 971.00 | 996 281.00 | 2 054 235.00 |
