| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 440.00 | 344.00 | 1 096.00 | 1 440.00 |
BJ TOTAL (I) | 2 057 940.00 | 344.00 | 2 057 596.00 | 2 057 940.00 |
BX Customers and related accounts | 34 500.00 | | 34 500.00 | 34 500.00 |
BZ Other receivables | 40.00 | | 40.00 | 40.00 |
CF Cash and cash equivalents | 34 155.00 | | 34 155.00 | 34 155.00 |
CJ TOTAL (II) | 68 695.00 | | 68 695.00 | 68 695.00 |
CO Grand total (0 to V) | 2 126 635.00 | 344.00 | 2 126 291.00 | 2 126 635.00 |
CS Evaluated investments - equity method | 2 056 500.00 | | 2 056 500.00 | 2 056 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 056 500.00 | 2 056 500.00 | | 2 056 500.00 |
DD Legal reserve (1) | 232.00 | | | 232.00 |
DH Retained earnings | 4 412.00 | | | 4 412.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 594.00 | 4 644.00 | | 8 594.00 |
DL TOTAL (I) | 2 069 738.00 | 2 061 144.00 | | 2 069 738.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 953.00 | 40 938.00 | | 48 953.00 |
DX Trade payables and related accounts | 240.00 | 960.00 | | 240.00 |
DY Tax and social security liabilities | 7 360.00 | 6 845.00 | | 7 360.00 |
EC TOTAL (IV) | 56 553.00 | 48 743.00 | | 56 553.00 |
EE Grand total (I to V) | 2 126 291.00 | 2 109 887.00 | | 2 126 291.00 |
EG Accrued income and payables due within one year | 56 553.00 | 48 743.00 | | 56 553.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 125 000.00 | |
FJ Net sales | | | 125 000.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 125 002.00 | |
FW Other purchases and external expenses | | | 4 742.00 | |
FX Taxes, duties, and similar payments | | | 5 328.00 | |
FY Salaries and Wages | | | 60 090.00 | |
FZ Social Security Contributions | | | 44 386.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 344.00 | |
GF Total Operating Expenses (II) | | | 114 891.00 | |
GG - OPERATING RESULT (I - II) | | | 10 111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 111.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 517.00 | 819.00 | | 1 517.00 |
HL TOTAL REVENUE (I + III + V + VII) | 125 002.00 | 119 000.00 | | 125 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 116 408.00 | 114 356.00 | | 116 408.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 594.00 | 4 644.00 | | 8 594.00 |
| |
| 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 | | | 1 440.00 | |
I4 DECREASES Grand Total | | | 1 440.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 440.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 440.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 344.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 344.00 | | |
| |
| 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 | 240.00 | 240.00 | | 240.00 |
8D Social Security and Other Social Organizations | 93.00 | 93.00 | | 93.00 |
8E Income Taxes | 1 517.00 | 1 517.00 | | 1 517.00 |
UX Other trade receivables | 34 500.00 | | | 34 500.00 |
VB VAT | 40.00 | | | 40.00 |
VI Group and Associates | 48 953.00 | 48 953.00 | | 48 953.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 540.00 | 34 540.00 | | 34 540.00 |
VW VAT | 5 750.00 | 5 750.00 | | 5 750.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 553.00 | 56 553.00 | | 56 553.00 |
