| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 205 065.00 | | 205 065.00 | 205 065.00 |
BZ Other receivables | 62 745.00 | | 62 745.00 | 62 745.00 |
CF Cash and cash equivalents | 1 389.00 | | 1 389.00 | 1 389.00 |
CJ TOTAL (II) | 64 134.00 | | 64 134.00 | 64 134.00 |
CO Grand total (0 to V) | 269 199.00 | | 269 199.00 | 269 199.00 |
CU Other investments | 205 065.00 | | 205 065.00 | 205 065.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DE Statutory or contractual reserves | 252 178.00 | 242 958.00 | | 252 178.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 724.00 | 9 220.00 | | 9 724.00 |
DL TOTAL (I) | 263 002.00 | 253 278.00 | | 263 002.00 |
DX Trade payables and related accounts | 3 707.00 | 3 688.00 | | 3 707.00 |
DY Tax and social security liabilities | 2 489.00 | 2 401.00 | | 2 489.00 |
EC TOTAL (IV) | 6 197.00 | 6 088.00 | | 6 197.00 |
EE Grand total (I to V) | 269 199.00 | 259 367.00 | | 269 199.00 |
EG Accrued income and payables due within one year | 6 197.00 | 6 088.00 | | 6 197.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 600.00 | | 33 600.00 | 33 600.00 |
FJ Net sales | 33 600.00 | | 33 600.00 | 33 600.00 |
FR Total operating income (I) | | | 33 600.00 | |
FW Other purchases and external expenses | | | 5 374.00 | |
FX Taxes, duties, and similar payments | | | 1 267.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 4 455.00 | |
GF Total Operating Expenses (II) | | | 23 096.00 | |
GG - OPERATING RESULT (I - II) | | | 10 505.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 935.00 | |
GP Total financial income (V) | | | 935.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 935.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 440.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 716.00 | 1 627.00 | | 1 716.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 535.00 | 34 098.00 | | 34 535.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 812.00 | 24 878.00 | | 24 812.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 724.00 | 9 220.00 | | 9 724.00 |
| |
| 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 | 205 065.00 | | | 205 065.00 |
I3 DECREASES Total Financial Fixed Assets | | | 205 065.00 | |
I4 DECREASES Grand Total | | | 205 065.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 205 065.00 | | | 205 065.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 3 707.00 | 3 707.00 | | 3 707.00 |
8D Social Security and Other Social Organizations | 1 681.00 | 1 681.00 | | 1 681.00 |
8E Income Taxes | 88.00 | 88.00 | | 88.00 |
VB VAT | 625.00 | | | 625.00 |
VC Group and associates | 62 120.00 | | | 62 120.00 |
VQ Other Taxes, Duties, and Similar Debts | 161.00 | 161.00 | | 161.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 745.00 | 62 745.00 | | 62 745.00 |
VW VAT | 560.00 | 560.00 | | 560.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 197.00 | 6 197.00 | | 6 197.00 |
