| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 35 500.00 | | 35 500.00 | 35 500.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 61 555.00 | | 61 555.00 | 61 555.00 |
BX Customers and related accounts | 173 938.00 | | 173 938.00 | 173 938.00 |
BZ Other receivables | 99 916.00 | | 99 916.00 | 99 916.00 |
CF Cash and cash equivalents | 7 533.00 | | 7 533.00 | 7 533.00 |
CJ TOTAL (II) | 281 387.00 | | 281 387.00 | 281 387.00 |
CO Grand total (0 to V) | 342 942.00 | | 342 942.00 | 342 942.00 |
CU Other investments | 26 040.00 | | 26 040.00 | 26 040.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 11 000.00 | | | 11 000.00 |
DH Retained earnings | 612.00 | | | 612.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 599.00 | | | 38 599.00 |
DL TOTAL (I) | 52 411.00 | | | 52 411.00 |
DV Miscellaneous Loans and Financial Debts (4) | 252 815.00 | | | 252 815.00 |
DX Trade payables and related accounts | 1 504.00 | | | 1 504.00 |
DY Tax and social security liabilities | 36 212.00 | | | 36 212.00 |
EC TOTAL (IV) | 290 531.00 | | | 290 531.00 |
EE Grand total (I to V) | 342 942.00 | | | 342 942.00 |
EG Accrued income and payables due within one year | 290 531.00 | | | 290 531.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 604.00 | | 90 604.00 | 90 604.00 |
FJ Net sales | 90 604.00 | | 90 604.00 | 90 604.00 |
FR Total operating income (I) | | | 90 604.00 | |
FW Other purchases and external expenses | | | 2 627.00 | |
FX Taxes, duties, and similar payments | | | 6 770.00 | |
FY Salaries and Wages | | | 54 000.00 | |
FZ Social Security Contributions | | | 24 997.00 | |
GF Total Operating Expenses (II) | | | 88 394.00 | |
GG - OPERATING RESULT (I - II) | | | 2 210.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 806.00 | |
GP Total financial income (V) | | | 39 806.00 | |
GR Interest and similar expenses | | | 3 920.00 | |
GU Total financial expenses (VI) | | | 3 920.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 886.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 096.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 24 997.00 | | | 24 997.00 |
HB Exceptional income from capital transactions | 1 755.00 | | | 1 755.00 |
HD Total exceptional income (VII) | 1 755.00 | | | 1 755.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 755.00 | | | 1 755.00 |
HK Income tax | 1 251.00 | | | 1 251.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 165.00 | | | 132 165.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 565.00 | | | 93 565.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 599.00 | | | 38 599.00 |
| |
| 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 | 61 555.00 | | | 61 555.00 |
I3 DECREASES Total Financial Fixed Assets | | | 61 555.00 | |
I4 DECREASES Grand Total | | | 61 555.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 61 555.00 | | | 61 555.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 35 500.00 | | | 35 500.00 |
UX Other trade receivables | 173 938.00 | | | 173 938.00 |
VB VAT | 1 075.00 | | | 1 075.00 |
VC Group and associates | 45 959.00 | | | 45 959.00 |
VM Income taxes | 52 882.00 | | | 52 882.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 309 354.00 | 273 857.00 | 35 500.00 | 309 354.00 |
