| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 412 750.00 | | 412 750.00 | 412 750.00 |
BX Customers and related accounts | 913.00 | | 913.00 | 913.00 |
BZ Other receivables | 93 191.00 | | 93 191.00 | 93 191.00 |
CJ TOTAL (II) | 94 103.00 | | 94 103.00 | 94 103.00 |
CO Grand total (0 to V) | 506 853.00 | | 506 853.00 | 506 853.00 |
CU Other investments | 412 750.00 | | 412 750.00 | 412 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 14 348.00 | 13 492.00 | | 14 348.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 265.00 | 50 856.00 | | 87 265.00 |
DL TOTAL (I) | 112 613.00 | 75 348.00 | | 112 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 372 578.00 | 397 401.00 | | 372 578.00 |
DX Trade payables and related accounts | 7 480.00 | 5 760.00 | | 7 480.00 |
DY Tax and social security liabilities | 14 183.00 | 2 502.00 | | 14 183.00 |
EC TOTAL (IV) | 394 241.00 | 405 663.00 | | 394 241.00 |
EE Grand total (I to V) | 506 853.00 | 481 011.00 | | 506 853.00 |
EG Accrued income and payables due within one year | | 405 663.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 113 032.00 | | 113 032.00 | 113 032.00 |
FJ Net sales | 113 032.00 | | 113 032.00 | 113 032.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 113 033.00 | |
FW Other purchases and external expenses | | | 6 826.00 | |
FX Taxes, duties, and similar payments | | | 560.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 7 388.00 | |
GG - OPERATING RESULT (I - II) | | | 105 645.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 573.00 | |
GP Total financial income (V) | | | 17 573.00 | |
GR Interest and similar expenses | | | 930.00 | |
GU Total financial expenses (VI) | | | 930.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 643.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 122 288.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 35 023.00 | 25 427.00 | | 35 023.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 606.00 | 87 438.00 | | 130 606.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 341.00 | 36 582.00 | | 43 341.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 265.00 | 50 856.00 | | 87 265.00 |
| |
| 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 | 412 750.00 | | | 412 750.00 |
I3 DECREASES Total Financial Fixed Assets | | | 412 750.00 | |
I4 DECREASES Grand Total | | | 412 750.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 412 750.00 | | | 412 750.00 |
| |
| 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 | 7 480.00 | 7 480.00 | | 7 480.00 |
8E Income Taxes | 9 595.00 | 9 595.00 | | 9 595.00 |
UX Other trade receivables | 913.00 | | | 913.00 |
VB VAT | 1 040.00 | | | 1 040.00 |
VC Group and associates | 92 151.00 | | | 92 151.00 |
VI Group and Associates | 372 578.00 | 372 578.00 | | 372 578.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 94 103.00 | 94 103.00 | | 94 103.00 |
VW VAT | 4 588.00 | 4 588.00 | | 4 588.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 394 241.00 | 394 241.00 | | 394 241.00 |
