| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 538.00 | 2 538.00 | | 2 538.00 |
BJ TOTAL (I) | 2 538.00 | 2 538.00 | | 2 538.00 |
BT Goods | 657.00 | | 657.00 | 657.00 |
BX Customers and related accounts | 6 012.00 | | 6 012.00 | 6 012.00 |
BZ Other receivables | 300 416.00 | | 300 416.00 | 300 416.00 |
CF Cash and cash equivalents | 14 083.00 | | 14 083.00 | 14 083.00 |
CJ TOTAL (II) | 321 168.00 | | 321 168.00 | 321 168.00 |
CO Grand total (0 to V) | 323 706.00 | 2 538.00 | 321 168.00 | 323 706.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 142 833.00 | 142 833.00 | | 142 833.00 |
DH Retained earnings | -6 595.00 | | | -6 595.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 962.00 | -6 595.00 | | 48 962.00 |
DL TOTAL (I) | 295 200.00 | 246 238.00 | | 295 200.00 |
DU Loans and Debts from Credit Institutions (3) | 67.00 | 75.00 | | 67.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 937.00 | | |
DX Trade payables and related accounts | 10 514.00 | 7 912.00 | | 10 514.00 |
DY Tax and social security liabilities | 15 387.00 | | | 15 387.00 |
EC TOTAL (IV) | 25 969.00 | 11 924.00 | | 25 969.00 |
EE Grand total (I to V) | 321 168.00 | 258 162.00 | | 321 168.00 |
EG Accrued income and payables due within one year | 25 969.00 | 11 924.00 | | 25 969.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 67.00 | 75.00 | | 67.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 10 368.00 | |
FJ Net sales | | | 10 368.00 | |
FR Total operating income (I) | | | 10 368.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | 18 275.00 | |
FW Other purchases and external expenses | | | 9 283.00 | |
FX Taxes, duties, and similar payments | | | 1 428.00 | |
GB Operating Expenses - Provisions | | | | |
GF Total Operating Expenses (II) | | | 28 985.00 | |
GG - OPERATING RESULT (I - II) | | | -18 617.00 | |
GR Interest and similar expenses | | | 292.00 | |
GU Total financial expenses (VI) | | | 292.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -292.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 910.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 84 348.00 | 2 109.00 | | 84 348.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 84 348.00 | 2 109.00 | | 84 348.00 |
HK Income tax | 16 476.00 | | | 16 476.00 |
HL TOTAL REVENUE (I + III + V + VII) | 94 716.00 | 80 777.00 | | 94 716.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 754.00 | 87 371.00 | | 45 754.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 962.00 | -6 595.00 | | 48 962.00 |
| |
| 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 | 2 538.00 | | | 2 538.00 |
I4 DECREASES Grand Total | | | 2 538.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 538.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 538.00 | | | 2 538.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 538.00 | | | 2 538.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 538.00 | | | 2 538.00 |
| |
| 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 | 10 514.00 | 10 514.00 | | 10 514.00 |
8E Income Taxes | 15 387.00 | 15 387.00 | | 15 387.00 |
UX Other trade receivables | 6 012.00 | | | 6 012.00 |
VB VAT | 4 353.00 | | | 4 353.00 |
VC Group and associates | 296 063.00 | | | 296 063.00 |
VG Loans with a maturity of up to one year at origin | 67.00 | 67.00 | | 67.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 306 428.00 | 306 428.00 | | 306 428.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 969.00 | 25 969.00 | | 25 969.00 |
