| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 169.00 | 169.00 | | 169.00 |
BJ TOTAL (I) | 1 130 169.00 | 169.00 | 1 130 000.00 | 1 130 169.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 13 651.00 | | 13 651.00 | 13 651.00 |
CF Cash and cash equivalents | 39 687.00 | | 39 687.00 | 39 687.00 |
CJ TOTAL (II) | 67 739.00 | | 67 739.00 | 67 739.00 |
CO Grand total (0 to V) | 1 197 908.00 | 169.00 | 1 197 739.00 | 1 197 908.00 |
CU Other investments | 1 130 000.00 | | 1 130 000.00 | 1 130 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 43 353.00 | | | 43 353.00 |
DH Retained earnings | | -14 710.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 99 388.00 | 58 063.00 | | 99 388.00 |
DL TOTAL (I) | 242 741.00 | 143 353.00 | | 242 741.00 |
DU Loans and Debts from Credit Institutions (3) | 577 947.00 | 685 557.00 | | 577 947.00 |
DV Miscellaneous Loans and Financial Debts (4) | 345 239.00 | 323 528.00 | | 345 239.00 |
DX Trade payables and related accounts | 2 796.00 | 3 180.00 | | 2 796.00 |
DY Tax and social security liabilities | 29 016.00 | 15 692.00 | | 29 016.00 |
EC TOTAL (IV) | 954 997.00 | 1 027 958.00 | | 954 997.00 |
EE Grand total (I to V) | 1 197 739.00 | 1 171 311.00 | | 1 197 739.00 |
EG Accrued income and payables due within one year | 487 281.00 | 451 157.00 | | 487 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 000.00 | | 72 000.00 | 72 000.00 |
FJ Net sales | 72 000.00 | | 72 000.00 | 72 000.00 |
FR Total operating income (I) | | | 72 000.00 | |
FW Other purchases and external expenses | | | 21 955.00 | |
FY Salaries and Wages | | | 13 429.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 75.00 | |
GF Total Operating Expenses (II) | | | 35 459.00 | |
GG - OPERATING RESULT (I - II) | | | 36 541.00 | |
GL Other interest and similar income | | | 80 000.00 | |
GP Total financial income (V) | | | 80 000.00 | |
GR Interest and similar expenses | | | 10 763.00 | |
GU Total financial expenses (VI) | | | 10 763.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 69 237.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 778.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 45.00 | | |
HH Total exceptional expenses (VIII) | | 45.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -45.00 | | |
HK Income tax | 6 390.00 | | | 6 390.00 |
HL TOTAL REVENUE (I + III + V + VII) | 152 000.00 | 98 000.00 | | 152 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 612.00 | 39 937.00 | | 52 612.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 99 388.00 | 58 063.00 | | 99 388.00 |
| |
| 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 | 1 130 169.00 | | | 1 130 169.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 130 000.00 | |
I4 DECREASES Grand Total | | | 1 130 169.00 | |
IO DECREASES Total including other intangible assets | | | 169.00 | |
KD ACQUISITIONS Total including other intangible assets | 169.00 | | | 169.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 130 000.00 | | | 1 130 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 94.00 | 75.00 | | 94.00 |
PE DEPRECIATION Total including other intangible assets | 94.00 | 75.00 | | 94.00 |
| |
| 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 | 2 796.00 | 2 796.00 | | 2 796.00 |
8C Staff and Related Accounts | 6 912.00 | 6 912.00 | | 6 912.00 |
8E Income Taxes | 18 512.00 | 18 512.00 | | 18 512.00 |
UX Other trade receivables | 14 400.00 | 14 400.00 | | 14 400.00 |
VB VAT | 1 529.00 | 1 529.00 | | 1 529.00 |
VC Group and associates | 12 122.00 | 12 122.00 | | 12 122.00 |
VG Loans with a maturity of up to one year at origin | 577 946.00 | 110 230.00 | 453 612.00 | 577 946.00 |
VI Group and Associates | 345 239.00 | 345 239.00 | | 345 239.00 |
VK Loans repaid during the year | 107 410.00 | | | 107 410.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 051.00 | 28 051.00 | | 28 051.00 |
VW VAT | 3 592.00 | 3 592.00 | | 3 592.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 954 997.00 | 487 281.00 | 453 612.00 | 954 997.00 |
