| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 379.00 | 2 379.00 | | 2 379.00 |
BH Other financial assets | 25.00 | | 25.00 | 25.00 |
BJ TOTAL (I) | 913 207.00 | 2 379.00 | 910 828.00 | 913 207.00 |
BZ Other receivables | 86 936.00 | | 86 936.00 | 86 936.00 |
CF Cash and cash equivalents | 7 155.00 | | 7 155.00 | 7 155.00 |
CJ TOTAL (II) | 94 091.00 | | 94 091.00 | 94 091.00 |
CO Grand total (0 to V) | 1 007 298.00 | 2 379.00 | 1 004 919.00 | 1 007 298.00 |
CU Other investments | 910 803.00 | | 910 803.00 | 910 803.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 183 200.00 | 183 200.00 | | 183 200.00 |
DH Retained earnings | 18 097.00 | 11 291.00 | | 18 097.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136.00 | 6 805.00 | | 136.00 |
DL TOTAL (I) | 245 433.00 | 245 297.00 | | 245 433.00 |
DU Loans and Debts from Credit Institutions (3) | | 104.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 731 895.00 | 737 721.00 | | 731 895.00 |
DX Trade payables and related accounts | 6 480.00 | 7 680.00 | | 6 480.00 |
DY Tax and social security liabilities | 21 111.00 | 14 474.00 | | 21 111.00 |
EC TOTAL (IV) | 759 486.00 | 759 979.00 | | 759 486.00 |
EE Grand total (I to V) | 1 004 919.00 | 1 005 275.00 | | 1 004 919.00 |
EG Accrued income and payables due within one year | 27 591.00 | 22 258.00 | | 27 591.00 |
| |
| 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 | | | 5.00 | |
FR Total operating income (I) | | | 120 005.00 | |
FW Other purchases and external expenses | | | 4 667.00 | |
FX Taxes, duties, and similar payments | | | 2 214.00 | |
FY Salaries and Wages | | | 79 461.00 | |
FZ Social Security Contributions | | | 34 635.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 120 977.00 | |
GG - OPERATING RESULT (I - II) | | | -972.00 | |
GL Other interest and similar income | | | 1 109.00 | |
GP Total financial income (V) | | | 1 109.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 109.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 136.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 121 114.00 | 121 235.00 | | 121 114.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 977.00 | 114 429.00 | | 120 977.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 136.00 | 6 805.00 | | 136.00 |
| |
| 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 | 913 207.00 | | | 913 207.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 379.00 | | | 2 379.00 |
I3 DECREASES Total Financial Fixed Assets | | | 910 828.00 | |
I4 DECREASES Grand Total | | | 913 207.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 379.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 910 828.00 | | | 910 828.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 379.00 | | | 2 379.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 379.00 | | | 2 379.00 |
| |
| 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 | 6 480.00 | 6 480.00 | | 6 480.00 |
8C Staff and Related Accounts | 4 568.00 | 4 568.00 | | 4 568.00 |
8D Social Security and Other Social Organizations | 13 546.00 | 13 546.00 | | 13 546.00 |
UT Other financial assets | 25.00 | | | 25.00 |
UY Staff and related accounts | 4 568.00 | | | 4 568.00 |
VB VAT | 1 332.00 | | | 1 332.00 |
VC Group and associates | 68 479.00 | | | 68 479.00 |
VI Group and Associates | 731 895.00 | | | 731 895.00 |
VM Income taxes | 12 555.00 | | | 12 555.00 |
VQ Other Taxes, Duties, and Similar Debts | 998.00 | 998.00 | | 998.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2.00 | | | 2.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 961.00 | 86 936.00 | 25.00 | 86 961.00 |
VW VAT | 2 000.00 | 2 000.00 | | 2 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 759 486.00 | 27 591.00 | | 759 486.00 |
