| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 300 000.00 | | 300 000.00 | 300 000.00 |
BZ Other receivables | 87.00 | | 87.00 | 87.00 |
CD Marketable securities | 80.00 | | 80.00 | 80.00 |
CF Cash and cash equivalents | 19 607.00 | | 19 607.00 | 19 607.00 |
CJ TOTAL (II) | 19 775.00 | | 19 775.00 | 19 775.00 |
CO Grand total (0 to V) | 319 775.00 | | 319 775.00 | 319 775.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DH Retained earnings | 44 641.00 | 100 189.00 | | 44 641.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 796.00 | -49 549.00 | | -4 796.00 |
DL TOTAL (I) | 105 844.00 | 116 641.00 | | 105 844.00 |
DV Miscellaneous Loans and Financial Debts (4) | 182 526.00 | 168 403.00 | | 182 526.00 |
DX Trade payables and related accounts | 1 753.00 | 1 760.00 | | 1 753.00 |
DY Tax and social security liabilities | 29 651.00 | 18 869.00 | | 29 651.00 |
EC TOTAL (IV) | 213 930.00 | 189 032.00 | | 213 930.00 |
EE Grand total (I to V) | 319 775.00 | 305 673.00 | | 319 775.00 |
EI Including equity loans | 182 526.00 | | | 182 526.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 204 687.00 | | 204 687.00 | 204 687.00 |
FJ Net sales | 204 687.00 | | 204 687.00 | 204 687.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 204 688.00 | |
FW Other purchases and external expenses | | | 3 605.00 | |
FX Taxes, duties, and similar payments | | | 10 018.00 | |
FY Salaries and Wages | | | 147 200.00 | |
FZ Social Security Contributions | | | 42 569.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 203 407.00 | |
GG - OPERATING RESULT (I - II) | | | 1 280.00 | |
GR Interest and similar expenses | | | 6 049.00 | |
GU Total financial expenses (VI) | | | 6 049.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 049.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 28.00 | 112.00 | | 28.00 |
HH Total exceptional expenses (VIII) | 28.00 | 112.00 | | 28.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -28.00 | -112.00 | | -28.00 |
HL TOTAL REVENUE (I + III + V + VII) | 204 688.00 | 139 096.00 | | 204 688.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 209 484.00 | 188 645.00 | | 209 484.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 796.00 | -49 549.00 | | -4 796.00 |
| |
| 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 | 300 000.00 | | | 300 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 000.00 | |
I4 DECREASES Grand Total | | | 300 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 000.00 | | | 300 000.00 |
| |
| 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 | 1 753.00 | 1 753.00 | | 1 753.00 |
8D Social Security and Other Social Organizations | 14 334.00 | 14 334.00 | | 14 334.00 |
VB VAT | 87.00 | | | 87.00 |
VI Group and Associates | 182 526.00 | 182 526.00 | | 182 526.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87.00 | 87.00 | | 87.00 |
VW VAT | 15 317.00 | 15 317.00 | | 15 317.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 213 930.00 | 213 930.00 | | 213 930.00 |
