| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 495 000.00 | | 495 000.00 | 495 000.00 |
BZ Other receivables | 3 690.00 | | 3 690.00 | 3 690.00 |
CF Cash and cash equivalents | 18 021.00 | | 18 021.00 | 18 021.00 |
CJ TOTAL (II) | 21 711.00 | | 21 711.00 | 21 711.00 |
CO Grand total (0 to V) | 516 711.00 | | 516 711.00 | 516 711.00 |
CS Evaluated investments - equity method | 495 000.00 | | 495 000.00 | 495 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 245 000.00 | 245 000.00 | | 245 000.00 |
DD Legal reserve (1) | 445.00 | | | 445.00 |
DG Other reserves | 8 463.00 | | | 8 463.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 061.00 | 8 908.00 | | 14 061.00 |
DL TOTAL (I) | 267 970.00 | 253 908.00 | | 267 970.00 |
DU Loans and Debts from Credit Institutions (3) | 200 807.00 | 235 604.00 | | 200 807.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 000.00 | 8 000.00 | | 8 000.00 |
DX Trade payables and related accounts | 22 136.00 | 218.00 | | 22 136.00 |
DY Tax and social security liabilities | 17 798.00 | 18 893.00 | | 17 798.00 |
EC TOTAL (IV) | 248 741.00 | 262 714.00 | | 248 741.00 |
EE Grand total (I to V) | 516 711.00 | 516 623.00 | | 516 711.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 126 000.00 | |
FJ Net sales | | | 126 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 126 001.00 | |
FW Other purchases and external expenses | | | 21 055.00 | |
FX Taxes, duties, and similar payments | | | 600.00 | |
FY Salaries and Wages | | | 61 006.00 | |
FZ Social Security Contributions | | | 24 601.00 | |
GF Total Operating Expenses (II) | | | 107 262.00 | |
GG - OPERATING RESULT (I - II) | | | 18 739.00 | |
GU Total financial expenses (VI) | | | 2 197.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 197.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 542.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 481.00 | 1 572.00 | | 2 481.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 001.00 | 52 503.00 | | 126 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 940.00 | 43 595.00 | | 111 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 061.00 | 8 908.00 | | 14 061.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 8 000.00 | 8 000.00 | | 8 000.00 |
8B Suppliers and Related Accounts | 22 136.00 | 22 136.00 | | 22 136.00 |
VG Loans with a maturity of up to one year at origin | 200 807.00 | 35 146.00 | 165 660.00 | 200 807.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 798.00 | 17 798.00 | | 17 798.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 690.00 | 3 690.00 | | 3 690.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 248 741.00 | 83 080.00 | 165 660.00 | 248 741.00 |
