| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 050.00 | 2 050.00 | | 2 050.00 |
BB Receivables related to investments | 500 000.00 | | 500 000.00 | 500 000.00 |
BH Other financial assets | 124.00 | | 124.00 | 124.00 |
BJ TOTAL (I) | 502 174.00 | 2 050.00 | 500 124.00 | 502 174.00 |
BV Advances and down payments on orders | 2 640.00 | | 2 640.00 | 2 640.00 |
BX Customers and related accounts | 12 000.00 | | 12 000.00 | 12 000.00 |
BZ Other receivables | 38 846.00 | | 38 846.00 | 38 846.00 |
CF Cash and cash equivalents | 5 191.00 | | 5 191.00 | 5 191.00 |
CJ TOTAL (II) | 58 678.00 | | 58 678.00 | 58 678.00 |
CO Grand total (0 to V) | 560 852.00 | 2 050.00 | 558 802.00 | 560 852.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 209 000.00 | 209 000.00 | | 209 000.00 |
DD Legal reserve (1) | 8 954.00 | 7 355.00 | | 8 954.00 |
DG Other reserves | 90 588.00 | 81 101.00 | | 90 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 833.00 | 31 986.00 | | 53 833.00 |
DL TOTAL (I) | 362 377.00 | 329 443.00 | | 362 377.00 |
DU Loans and Debts from Credit Institutions (3) | 123 022.00 | 167 660.00 | | 123 022.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 500.00 | | |
DX Trade payables and related accounts | 2 999.00 | 3 252.00 | | 2 999.00 |
DY Tax and social security liabilities | 40 360.00 | 10 326.00 | | 40 360.00 |
EA Other liabilities | 30 043.00 | 46 043.00 | | 30 043.00 |
EC TOTAL (IV) | 196 425.00 | 229 783.00 | | 196 425.00 |
EE Grand total (I to V) | 558 802.00 | 559 227.00 | | 558 802.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 180 000.00 | |
FJ Net sales | | | 180 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 37 587.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 217 587.00 | |
FW Other purchases and external expenses | | | 4 774.00 | |
FX Taxes, duties, and similar payments | | | 647.00 | |
FY Salaries and Wages | | | 78 466.00 | |
FZ Social Security Contributions | | | 58 995.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 142 883.00 | |
GG - OPERATING RESULT (I - II) | | | 74 703.00 | |
GL Other interest and similar income | | | 99.00 | |
GP Total financial income (V) | | | 99.00 | |
GR Interest and similar expenses | | | 5 204.00 | |
GU Total financial expenses (VI) | | | 5 204.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 766.00 | 5 446.00 | | 15 766.00 |
HL TOTAL REVENUE (I + III + V + VII) | 217 687.00 | 120 148.00 | | 217 687.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 163 853.00 | 88 161.00 | | 163 853.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 833.00 | 31 986.00 | | 53 833.00 |
| |
| 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 | 502 175.00 | | | 502 175.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 051.00 | | | 2 051.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500 124.00 | |
I4 DECREASES Grand Total | | | 502 175.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 051.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500 124.00 | | | 500 124.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 051.00 | | | 2 051.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 051.00 | | | 2 051.00 |
| |
| 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 | 2 999.00 | 2 999.00 | | 2 999.00 |
8C Staff and Related Accounts | 502.00 | 502.00 | | 502.00 |
8D Social Security and Other Social Organizations | 24 003.00 | 24 003.00 | | 24 003.00 |
8E Income Taxes | 8 273.00 | 8 273.00 | | 8 273.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 043.00 | 30 043.00 | | 30 043.00 |
UT Other financial assets | 124.00 | 124.00 | | 124.00 |
UX Other trade receivables | 12 000.00 | | | 12 000.00 |
UZ Social Security, other social security organizations | 37 587.00 | | | 37 587.00 |
VB VAT | 499.00 | | | 499.00 |
VH Loans with a maturity of more than one year at origin | 123 023.00 | 46 405.00 | 76 618.00 | 123 023.00 |
VI Group and Associates | 180.00 | 180.00 | | 180.00 |
VP Miscellaneous | 761.00 | | | 761.00 |
VQ Other Taxes, Duties, and Similar Debts | 504.00 | 504.00 | | 504.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 640.00 | | | 2 640.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 611.00 | 53 611.00 | | 53 611.00 |
VW VAT | 6 898.00 | 6 898.00 | | 6 898.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 196 425.00 | 119 807.00 | 76 618.00 | 196 425.00 |
