| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000.00 | | 1 000.00 | 1 000.00 |
BX Customers and related accounts | 51 600.00 | | 51 600.00 | 51 600.00 |
BZ Other receivables | 171 732.00 | | 171 732.00 | 171 732.00 |
CF Cash and cash equivalents | 146 139.00 | | 146 139.00 | 146 139.00 |
CJ TOTAL (II) | 369 471.00 | | 369 471.00 | 369 471.00 |
CO Grand total (0 to V) | 370 471.00 | | 370 471.00 | 370 471.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 1 776.00 | 1 776.00 | | 1 776.00 |
DH Retained earnings | 322 017.00 | 289 194.00 | | 322 017.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 078.00 | 32 822.00 | | 32 078.00 |
DL TOTAL (I) | 361 871.00 | 329 792.00 | | 361 871.00 |
DY Tax and social security liabilities | 8 600.00 | 9 466.00 | | 8 600.00 |
EA Other liabilities | | 6 418.00 | | |
EC TOTAL (IV) | 8 600.00 | 15 884.00 | | 8 600.00 |
EE Grand total (I to V) | 370 471.00 | 345 676.00 | | 370 471.00 |
EG Accrued income and payables due within one year | 3 600.00 | 15 884.00 | | 3 600.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 000.00 | | 43 000.00 | 43 000.00 |
FJ Net sales | 43 000.00 | | 43 000.00 | 43 000.00 |
FR Total operating income (I) | | | 43 000.00 | |
FW Other purchases and external expenses | | | 7 253.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 7 328.00 | |
GG - OPERATING RESULT (I - II) | | | 35 672.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 206.00 | |
GP Total financial income (V) | | | 2 068.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 068.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 739.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 661.00 | 5 928.00 | | 5 661.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 068.00 | 45 449.00 | | 45 068.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 989.00 | 12 626.00 | | 12 989.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 079.00 | 32 822.00 | | 32 079.00 |
| |
| 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 | | | 1 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 1 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 51 600.00 | | | 51 600.00 |
VB VAT | 16 168.00 | | | 16 168.00 |
VM Income taxes | 267.00 | | | 267.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 155 297.00 | | | 155 297.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 223 332.00 | 223 352.00 | | 223 332.00 |
VW VAT | 8 600.00 | 8 600.00 | | 8 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 600.00 | 8 600.00 | | 8 600.00 |
