| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 340 000.00 | | 340 000.00 | 340 000.00 |
BX Customers and related accounts | 72 000.00 | | 72 000.00 | 72 000.00 |
BZ Other receivables | 2 373.00 | | 2 373.00 | 2 373.00 |
CF Cash and cash equivalents | 57 123.00 | | 57 123.00 | 57 123.00 |
CJ TOTAL (II) | 131 496.00 | | 131 496.00 | 131 496.00 |
CO Grand total (0 to V) | 471 496.00 | | 471 496.00 | 471 496.00 |
CU Other investments | 340 000.00 | | 340 000.00 | 340 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DG Other reserves | 56 141.00 | | | 56 141.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 244.00 | 61 141.00 | | 77 244.00 |
DL TOTAL (I) | 188 385.00 | 111 141.00 | | 188 385.00 |
DU Loans and Debts from Credit Institutions (3) | 191 752.00 | 226 962.00 | | 191 752.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 580.00 | 60 338.00 | | 63 580.00 |
DX Trade payables and related accounts | 4 625.00 | | | 4 625.00 |
DY Tax and social security liabilities | 23 154.00 | 30 326.00 | | 23 154.00 |
EC TOTAL (IV) | 283 111.00 | 317 626.00 | | 283 111.00 |
EE Grand total (I to V) | 471 496.00 | 428 767.00 | | 471 496.00 |
| |
| 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 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 904.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 122 904.00 | |
FW Other purchases and external expenses | | | 4 197.00 | |
FY Salaries and Wages | | | 69 049.00 | |
GF Total Operating Expenses (II) | | | 73 247.00 | |
GG - OPERATING RESULT (I - II) | | | 49 658.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 462.00 | |
GP Total financial income (V) | | | 40 462.00 | |
GR Interest and similar expenses | | | 4 761.00 | |
GU Total financial expenses (VI) | | | 4 761.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 701.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 359.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 115.00 | 5 529.00 | | 8 115.00 |
HL TOTAL REVENUE (I + III + V + VII) | 163 367.00 | 162 290.00 | | 163 367.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 123.00 | 101 149.00 | | 86 123.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 244.00 | 61 141.00 | | 77 244.00 |
| |
| 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 | 63 580.00 | 63 580.00 | | 63 580.00 |
8B Suppliers and Related Accounts | 4 625.00 | 4 625.00 | | 4 625.00 |
VG Loans with a maturity of up to one year at origin | 191 752.00 | 36 011.00 | 113 019.00 | 191 752.00 |
VQ Other Taxes, Duties, and Similar Debts | 23 154.00 | 23 154.00 | | 23 154.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 373.00 | 74 373.00 | | 74 373.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 283 111.00 | 127 370.00 | 113 019.00 | 283 111.00 |
