| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 92 285.00 | | 92 285.00 | 92 285.00 |
BJ TOTAL (I) | 92 285.00 | | 92 285.00 | 92 285.00 |
BZ Other receivables | 10 534.00 | | 10 534.00 | 10 534.00 |
CJ TOTAL (II) | 10 534.00 | | 10 534.00 | 10 534.00 |
CO Grand total (0 to V) | 102 819.00 | | 102 819.00 | 102 819.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 58 230.00 | 43 224.00 | | 58 230.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 058.00 | 15 006.00 | | 7 058.00 |
DL TOTAL (I) | 66 388.00 | 59 330.00 | | 66 388.00 |
DU Loans and Debts from Credit Institutions (3) | 8 124.00 | 24 504.00 | | 8 124.00 |
DX Trade payables and related accounts | 2 080.00 | 2 385.00 | | 2 080.00 |
DY Tax and social security liabilities | 2 226.00 | 7 422.00 | | 2 226.00 |
EA Other liabilities | 24 000.00 | | | 24 000.00 |
EC TOTAL (IV) | 36 430.00 | 34 311.00 | | 36 430.00 |
EE Grand total (I to V) | 102 819.00 | 93 642.00 | | 102 819.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 55 000.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 55 000.00 | |
FS Purchases of goods (including customs duties) | | | 3 533.00 | |
FW Other purchases and external expenses | | | 3 533.00 | |
FX Taxes, duties, and similar payments | | | 3 793.00 | |
FY Salaries and Wages | | | 24 938.00 | |
FZ Social Security Contributions | | | 13 060.00 | |
GF Total Operating Expenses (II) | | | 45 324.00 | |
GG - OPERATING RESULT (I - II) | | | 9 676.00 | |
GU Total financial expenses (VI) | | | 1 373.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 373.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 304.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 542.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -542.00 | | |
HK Income tax | 1 246.00 | 2 744.00 | | 1 246.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 058.00 | 15 006.00 | | 7 058.00 |
| |
| 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 | 92 285.00 | | | 92 285.00 |
I3 DECREASES Total Financial Fixed Assets | | | 92 285.00 | |
I4 DECREASES Grand Total | | | 92 285.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 92 285.00 | | | 92 285.00 |
| |
| 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 | 2 080.00 | 2 080.00 | | 2 080.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 000.00 | 24 000.00 | | 24 000.00 |
VG Loans with a maturity of up to one year at origin | 1 604.00 | 1 604.00 | | 1 604.00 |
VH Loans with a maturity of more than one year at origin | 6 521.00 | 6 521.00 | | 6 521.00 |
VK Loans repaid during the year | 15 316.00 | | | 15 316.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 534.00 | 10 534.00 | | 10 534.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 430.00 | 36 430.00 | | 36 430.00 |
