| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 120 990.00 | | 120 990.00 | 120 990.00 |
BZ Other receivables | 325 232.00 | | 325 232.00 | 325 232.00 |
CF Cash and cash equivalents | 4 842.00 | | 4 842.00 | 4 842.00 |
CJ TOTAL (II) | 330 074.00 | | 330 074.00 | 330 074.00 |
CO Grand total (0 to V) | 451 064.00 | | 451 064.00 | 451 064.00 |
CU Other investments | 120 990.00 | | 120 990.00 | 120 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | | | 4 500.00 |
DG Other reserves | 257 525.00 | | | 257 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 769.00 | | | 8 769.00 |
DL TOTAL (I) | 315 794.00 | | | 315 794.00 |
DV Miscellaneous Loans and Financial Debts (4) | 120 746.00 | | | 120 746.00 |
DX Trade payables and related accounts | 921.00 | | | 921.00 |
DY Tax and social security liabilities | 13 603.00 | | | 13 603.00 |
EC TOTAL (IV) | 135 270.00 | | | 135 270.00 |
EE Grand total (I to V) | 451 064.00 | | | 451 064.00 |
EG Accrued income and payables due within one year | 135 270.00 | | | 135 270.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 31 200.00 | | 31 200.00 | 31 200.00 |
FJ Net sales | 31 200.00 | | 31 200.00 | 31 200.00 |
FR Total operating income (I) | | | 31 200.00 | |
FW Other purchases and external expenses | | | 1 475.00 | |
FX Taxes, duties, and similar payments | | | 436.00 | |
FY Salaries and Wages | | | 39 935.00 | |
FZ Social Security Contributions | | | 24 711.00 | |
GF Total Operating Expenses (II) | | | 66 556.00 | |
GG - OPERATING RESULT (I - II) | | | -35 356.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 44 125.00 | |
GP Total financial income (V) | | | 44 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 75 325.00 | | | 75 325.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 556.00 | | | 66 556.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 769.00 | | | 8 769.00 |
| |
| 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 | 120 990.00 | | | 120 990.00 |
I3 DECREASES Total Financial Fixed Assets | | | 120 990.00 | |
I4 DECREASES Grand Total | | | 120 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 120 990.00 | | | 120 990.00 |
| |
| 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 | 921.00 | 921.00 | | 921.00 |
8C Staff and Related Accounts | 4 207.00 | 4 207.00 | | 4 207.00 |
8D Social Security and Other Social Organizations | 8 401.00 | 8 401.00 | | 8 401.00 |
VB VAT | 188.00 | | | 188.00 |
VC Group and associates | 225 608.00 | | | 225 608.00 |
VI Group and Associates | 120 746.00 | 120 746.00 | | 120 746.00 |
VM Income taxes | 99 436.00 | | | 99 436.00 |
VQ Other Taxes, Duties, and Similar Debts | 474.00 | 474.00 | | 474.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 325 232.00 | 325 232.00 | | 325 232.00 |
VW VAT | 520.00 | 520.00 | | 520.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 270.00 | 135 270.00 | | 135 270.00 |
