| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 502 500.00 | | 502 500.00 | 502 500.00 |
BZ Other receivables | 408.00 | | 408.00 | 408.00 |
CF Cash and cash equivalents | 10 747.00 | | 10 747.00 | 10 747.00 |
CJ TOTAL (II) | 11 155.00 | | 11 155.00 | 11 155.00 |
CO Grand total (0 to V) | 513 655.00 | | 513 655.00 | 513 655.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 010.00 | 120 010.00 | | 120 010.00 |
DD Legal reserve (1) | 12 001.00 | 12 001.00 | | 12 001.00 |
DG Other reserves | 143 512.00 | 142 000.00 | | 143 512.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 416.00 | 1 513.00 | | 2 416.00 |
DL TOTAL (I) | 277 940.00 | 275 523.00 | | 277 940.00 |
DU Loans and Debts from Credit Institutions (3) | 60 246.00 | 118 648.00 | | 60 246.00 |
DV Miscellaneous Loans and Financial Debts (4) | 172 659.00 | 112 302.00 | | 172 659.00 |
DX Trade payables and related accounts | 1 919.00 | 900.00 | | 1 919.00 |
DY Tax and social security liabilities | 891.00 | 4 137.00 | | 891.00 |
EC TOTAL (IV) | 235 715.00 | 235 987.00 | | 235 715.00 |
EE Grand total (I to V) | 513 655.00 | 511 510.00 | | 513 655.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 120 000.00 | |
FW Other purchases and external expenses | | | 3 568.00 | |
FX Taxes, duties, and similar payments | | | 6 038.00 | |
FY Salaries and Wages | | | 75 062.00 | |
FZ Social Security Contributions | | | 25 918.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 110 593.00 | |
GG - OPERATING RESULT (I - II) | | | 9 407.00 | |
GR Interest and similar expenses | | | 6 565.00 | |
GU Total financial expenses (VI) | | | 6 565.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 565.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 842.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 426.00 | 267.00 | | 426.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 000.00 | 120 008.00 | | 120 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 584.00 | 118 495.00 | | 117 584.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 416.00 | 1 513.00 | | 2 416.00 |
| |
| 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 | 502 500.00 | | | 502 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 502 500.00 | |
I4 DECREASES Grand Total | | | 502 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 502 500.00 | | | 502 500.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 172 659.00 | 172 659.00 | | 172 659.00 |
8B Suppliers and Related Accounts | 1 919.00 | 1 919.00 | | 1 919.00 |
8C Staff and Related Accounts | 191.00 | 191.00 | | 191.00 |
8D Social Security and Other Social Organizations | 274.00 | 274.00 | | 274.00 |
8E Income Taxes | 426.00 | 426.00 | | 426.00 |
VB VAT | 408.00 | | | 408.00 |
VH Loans with a maturity of more than one year at origin | 60 246.00 | 60 246.00 | | 60 246.00 |
VK Loans repaid during the year | 58 402.00 | | | 58 402.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 408.00 | 408.00 | | 408.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 235 715.00 | 235 715.00 | | 235 715.00 |
