| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 400 015.00 | | 1 400 015.00 | 1 400 015.00 |
BX Customers and related accounts | 24 000.00 | | 24 000.00 | 24 000.00 |
BZ Other receivables | 540.00 | | 540.00 | 540.00 |
CF Cash and cash equivalents | 9 132.00 | | 9 132.00 | 9 132.00 |
CJ TOTAL (II) | 33 672.00 | | 33 672.00 | 33 672.00 |
CO Grand total (0 to V) | 1 433 687.00 | | 1 433 687.00 | 1 433 687.00 |
CU Other investments | 1 400 000.00 | | 1 400 000.00 | 1 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | | | 700 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 421.00 | | | 3 421.00 |
DL TOTAL (I) | 703 421.00 | | | 703 421.00 |
DV Miscellaneous Loans and Financial Debts (4) | 714 318.00 | | | 714 318.00 |
DX Trade payables and related accounts | 4 033.00 | | | 4 033.00 |
DY Tax and social security liabilities | 11 916.00 | | | 11 916.00 |
EC TOTAL (IV) | 730 267.00 | | | 730 267.00 |
EE Grand total (I to V) | 1 433 687.00 | | | 1 433 687.00 |
EI Including equity loans | 714 318.00 | | | 714 318.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 000.00 | | 40 000.00 | 40 000.00 |
FJ Net sales | 40 000.00 | | 40 000.00 | 40 000.00 |
FR Total operating income (I) | | | 40 000.00 | |
FW Other purchases and external expenses | | | 8 664.00 | |
FX Taxes, duties, and similar payments | | | 1 739.00 | |
FY Salaries and Wages | | | 20 000.00 | |
FZ Social Security Contributions | | | 5 572.00 | |
GF Total Operating Expenses (II) | | | 35 975.00 | |
GG - OPERATING RESULT (I - II) | | | 4 025.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 025.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 604.00 | | | 604.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 579.00 | | | 36 579.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 421.00 | | | 3 421.00 |
| |
| 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 | | | 1 400 015.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 400 015.00 | |
I4 DECREASES Grand Total | | | 1 400 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 400 015.00 | |
| |
| 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 | 4 033.00 | 4 033.00 | | 4 033.00 |
8D Social Security and Other Social Organizations | 7 311.00 | 7 311.00 | | 7 311.00 |
8E Income Taxes | 604.00 | 604.00 | | 604.00 |
VI Group and Associates | 714 318.00 | 14 318.00 | | 714 318.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 540.00 | 24 540.00 | | 24 540.00 |
VW VAT | 4 000.00 | 4 000.00 | | 4 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 730 267.00 | 30 267.00 | | 730 267.00 |
