| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 350 000.00 | | 350 000.00 | 350 000.00 |
BX Customers and related accounts | 36 000.00 | | 36 000.00 | 36 000.00 |
BZ Other receivables | 6 109.00 | | 6 109.00 | 6 109.00 |
CD Marketable securities | 99.00 | | 99.00 | 99.00 |
CH Prepaid expenses | 269.00 | | 269.00 | 269.00 |
CJ TOTAL (II) | 42 477.00 | | 42 477.00 | 42 477.00 |
CO Grand total (0 to V) | 392 477.00 | | 392 477.00 | 392 477.00 |
CU Other investments | 350 000.00 | | 350 000.00 | 350 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 000.00 | 38 000.00 | | 38 000.00 |
DD Legal reserve (1) | 3 800.00 | 3 800.00 | | 3 800.00 |
DG Other reserves | 257 960.00 | 275 432.00 | | 257 960.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 328.00 | -17 472.00 | | 5 328.00 |
DL TOTAL (I) | 305 088.00 | 299 760.00 | | 305 088.00 |
DU Loans and Debts from Credit Institutions (3) | 1 303.00 | 3 610.00 | | 1 303.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 900.00 | 26 900.00 | | 15 900.00 |
DX Trade payables and related accounts | 7 840.00 | 7 882.00 | | 7 840.00 |
DY Tax and social security liabilities | 60 177.00 | 76 284.00 | | 60 177.00 |
EA Other liabilities | 2 170.00 | 9.00 | | 2 170.00 |
EC TOTAL (IV) | 87 389.00 | 114 685.00 | | 87 389.00 |
EE Grand total (I to V) | 392 477.00 | 414 444.00 | | 392 477.00 |
EG Accrued income and payables due within one year | 87 389.00 | 114 685.00 | | 87 389.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FQ Other income | | | 26.00 | |
FR Total operating income (I) | | | 120 028.00 | |
FW Other purchases and external expenses | | | 9 209.00 | |
FX Taxes, duties, and similar payments | | | 1 696.00 | |
FY Salaries and Wages | | | 86 626.00 | |
FZ Social Security Contributions | | | 15 033.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 112 564.00 | |
GG - OPERATING RESULT (I - II) | | | 7 463.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 462.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 134.00 | 200.00 | | 2 134.00 |
HH Total exceptional expenses (VIII) | 2 134.00 | 200.00 | | 2 134.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 134.00 | -200.00 | | -2 134.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 028.00 | 121 083.00 | | 120 028.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 700.00 | 138 555.00 | | 114 700.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 328.00 | -17 472.00 | | 5 328.00 |
| |
| 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 | 350 000.00 | | | 350 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 350 000.00 | |
I4 DECREASES Grand Total | | | 350 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 350 000.00 | | | 350 000.00 |
| |
| 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 | 7 840.00 | 7 840.00 | | 7 840.00 |
8C Staff and Related Accounts | 7 670.00 | 7 670.00 | | 7 670.00 |
8D Social Security and Other Social Organizations | 50 529.00 | 50 529.00 | | 50 529.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 170.00 | 2 170.00 | | 2 170.00 |
UX Other trade receivables | 36 000.00 | | | 36 000.00 |
VB VAT | 1 283.00 | | | 1 283.00 |
VG Loans with a maturity of up to one year at origin | 1 303.00 | 1 303.00 | | 1 303.00 |
VI Group and Associates | 15 900.00 | 15 900.00 | | 15 900.00 |
VM Income taxes | 1 517.00 | | | 1 517.00 |
VP Miscellaneous | 443.00 | | | 443.00 |
VQ Other Taxes, Duties, and Similar Debts | 533.00 | 533.00 | | 533.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 865.00 | | | 2 865.00 |
VS Prepaid expenses | 269.00 | | | 269.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 378.00 | 42 378.00 | | 42 378.00 |
VW VAT | 1 445.00 | 1 445.00 | | 1 445.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 389.00 | 87 389.00 | | 87 389.00 |
