| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 667.00 | 392.00 | 1 275.00 | 1 667.00 |
AT Other tangible assets | 887.00 | 887.00 | | 887.00 |
BJ TOTAL (I) | 17 854.00 | 1 279.00 | 16 575.00 | 17 854.00 |
BZ Other receivables | 1.00 | | 1.00 | 1.00 |
CF Cash and cash equivalents | 30 496.00 | | 30 496.00 | 30 496.00 |
CJ TOTAL (II) | 30 496.00 | | 30 496.00 | 30 496.00 |
CO Grand total (0 to V) | 48 350.00 | 1 279.00 | 47 071.00 | 48 350.00 |
CU Other investments | 15 300.00 | | 15 300.00 | 15 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 000.00 | 13 000.00 | | 13 000.00 |
DH Retained earnings | -59 299.00 | -100 896.00 | | -59 299.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 267.00 | 41 597.00 | | 49 267.00 |
DL TOTAL (I) | 2 968.00 | -46 299.00 | | 2 968.00 |
DU Loans and Debts from Credit Institutions (3) | 28 000.00 | 42 103.00 | | 28 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 569.00 | 45 751.00 | | 13 569.00 |
DY Tax and social security liabilities | 2 534.00 | 2 901.00 | | 2 534.00 |
EA Other liabilities | | 6 900.00 | | |
EC TOTAL (IV) | 44 103.00 | 97 655.00 | | 44 103.00 |
EE Grand total (I to V) | 47 071.00 | 51 356.00 | | 47 071.00 |
EI Including equity loans | 13 569.00 | | | 13 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 750.00 | | 28 750.00 | 28 750.00 |
FJ Net sales | 28 750.00 | | 28 750.00 | 28 750.00 |
FR Total operating income (I) | | | 28 750.00 | |
FW Other purchases and external expenses | | | 1 703.00 | |
FX Taxes, duties, and similar payments | | | 446.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 392.00 | |
GF Total Operating Expenses (II) | | | 2 541.00 | |
GG - OPERATING RESULT (I - II) | | | 26 209.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 297.00 | |
GP Total financial income (V) | | | 30 297.00 | |
GR Interest and similar expenses | | | 1 614.00 | |
GU Total financial expenses (VI) | | | 1 614.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 683.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 892.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 625.00 | 7 212.00 | | 5 625.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 047.00 | 53 290.00 | | 59 047.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 779.00 | 11 693.00 | | 9 779.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 267.00 | 41 597.00 | | 49 267.00 |
| |
| 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 | 16 187.00 | | 1 667.00 | 16 187.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 300.00 | |
I4 DECREASES Grand Total | | | 17 854.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 554.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 887.00 | | 1 667.00 | 887.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 300.00 | | | 15 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 887.00 | | 392.00 | 887.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 887.00 | | 392.00 | 887.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 2 019.00 | 2 019.00 | | 2 019.00 |
VB VAT | 1.00 | | | 1.00 |
VH Loans with a maturity of more than one year at origin | 28 000.00 | 14 448.00 | 13 552.00 | 28 000.00 |
VI Group and Associates | 13 569.00 | 13 569.00 | | 13 569.00 |
VJ Loans taken out during the year | 1 249.00 | | | 1 249.00 |
VK Loans repaid during the year | 15 352.00 | | | 15 352.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1.00 | 1.00 | | 1.00 |
VW VAT | 515.00 | 515.00 | | 515.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 103.00 | 30 551.00 | 13 552.00 | 44 103.00 |
