| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 240 000.00 | | 240 000.00 | 240 000.00 |
BX Customers and related accounts | 9 600.00 | | 9 600.00 | 9 600.00 |
BZ Other receivables | 482.00 | | 482.00 | 482.00 |
CF Cash and cash equivalents | 2 893.00 | | 2 893.00 | 2 893.00 |
CH Prepaid expenses | 2 344.00 | | 2 344.00 | 2 344.00 |
CJ TOTAL (II) | 15 319.00 | | 15 319.00 | 15 319.00 |
CO Grand total (0 to V) | 255 319.00 | | 255 319.00 | 255 319.00 |
CU Other investments | 240 000.00 | | 240 000.00 | 240 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 12 000.00 | 12 000.00 | | 12 000.00 |
DG Other reserves | 88 199.00 | 60 225.00 | | 88 199.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 018.00 | 27 974.00 | | 1 018.00 |
DL TOTAL (I) | 221 218.00 | 220 199.00 | | 221 218.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 500.00 | 21 500.00 | | 21 500.00 |
DX Trade payables and related accounts | 2 745.00 | 2 681.00 | | 2 745.00 |
DY Tax and social security liabilities | 5 956.00 | 6 753.00 | | 5 956.00 |
EA Other liabilities | 3 900.00 | 4 500.00 | | 3 900.00 |
EC TOTAL (IV) | 34 101.00 | 35 434.00 | | 34 101.00 |
EE Grand total (I to V) | 255 319.00 | 255 633.00 | | 255 319.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 65 000.00 | | 65 000.00 | 65 000.00 |
FJ Net sales | 65 000.00 | | 65 000.00 | 65 000.00 |
FR Total operating income (I) | | | 65 000.00 | |
FW Other purchases and external expenses | | | 3 494.00 | |
FX Taxes, duties, and similar payments | | | 3 235.00 | |
FY Salaries and Wages | | | 31 785.00 | |
FZ Social Security Contributions | | | 25 303.00 | |
GF Total Operating Expenses (II) | | | 63 817.00 | |
GG - OPERATING RESULT (I - II) | | | 1 183.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 183.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 165.00 | 31.00 | | 165.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 000.00 | 85 622.00 | | 65 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 982.00 | 57 648.00 | | 63 982.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 018.00 | 27 974.00 | | 1 018.00 |
| |
| 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 | 240 000.00 | | | 240 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 240 000.00 | |
I4 DECREASES Grand Total | | | 240 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 240 000.00 | | | 240 000.00 |
| |
| 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 | 2 745.00 | 2 745.00 | | 2 745.00 |
8D Social Security and Other Social Organizations | 3 241.00 | 3 241.00 | | 3 241.00 |
8E Income Taxes | 165.00 | 165.00 | | 165.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 900.00 | 3 900.00 | | 3 900.00 |
UX Other trade receivables | 9 600.00 | | | 9 600.00 |
VB VAT | 482.00 | | | 482.00 |
VI Group and Associates | 21 500.00 | 21 500.00 | | 21 500.00 |
VS Prepaid expenses | 2 344.00 | | | 2 344.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 426.00 | 12 426.00 | | 12 426.00 |
VW VAT | 2 550.00 | 2 550.00 | | 2 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 101.00 | 34 101.00 | | 34 101.00 |
