| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 71 200.00 | | 71 200.00 | 71 200.00 |
BJ TOTAL (I) | 971 620.00 | | 971 620.00 | 971 620.00 |
BX Customers and related accounts | 108 000.00 | | 108 000.00 | 108 000.00 |
BZ Other receivables | 1 442.00 | | 1 442.00 | 1 442.00 |
CF Cash and cash equivalents | 2 433.00 | | 2 433.00 | 2 433.00 |
CJ TOTAL (II) | 111 875.00 | | 111 875.00 | 111 875.00 |
CO Grand total (0 to V) | 1 083 495.00 | | 1 083 495.00 | 1 083 495.00 |
CU Other investments | 900 420.00 | | 900 420.00 | 900 420.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 359 397.00 | | | 359 397.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 143 305.00 | | | 143 305.00 |
DL TOTAL (I) | 513 702.00 | | | 513 702.00 |
DU Loans and Debts from Credit Institutions (3) | 130 355.00 | | | 130 355.00 |
DV Miscellaneous Loans and Financial Debts (4) | 362 806.00 | | | 362 806.00 |
DX Trade payables and related accounts | 4 632.00 | | | 4 632.00 |
DY Tax and social security liabilities | 18 000.00 | | | 18 000.00 |
EA Other liabilities | 54 000.00 | | | 54 000.00 |
EC TOTAL (IV) | 569 793.00 | | | 569 793.00 |
EE Grand total (I to V) | 1 083 495.00 | | | 1 083 495.00 |
EG Accrued income and payables due within one year | 173 748.00 | | | 173 748.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15.00 | | | 15.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 000.00 | | 90 000.00 | 90 000.00 |
FJ Net sales | 90 000.00 | | 90 000.00 | 90 000.00 |
FR Total operating income (I) | | | 90 000.00 | |
FW Other purchases and external expenses | | | 4 372.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 4 448.00 | |
GG - OPERATING RESULT (I - II) | | | 85 553.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 65 000.00 | |
GP Total financial income (V) | | | 65 000.00 | |
GR Interest and similar expenses | | | 7 247.00 | |
GU Total financial expenses (VI) | | | 7 247.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 753.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 143 305.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 155 000.00 | | | 155 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 695.00 | | | 11 695.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 143 305.00 | | | 143 305.00 |
| |
| 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 | 900 620.00 | | 71 000.00 | 900 620.00 |
I3 DECREASES Total Financial Fixed Assets | | | 971 620.00 | |
I4 DECREASES Grand Total | | | 971 620.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 900 620.00 | | 71 000.00 | 900 620.00 |
