| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 355.00 | 451.00 | 904.00 | 1 355.00 |
BJ TOTAL (I) | 11 355.00 | 451.00 | 10 904.00 | 11 355.00 |
BZ Other receivables | 5 000.00 | | 5 000.00 | 5 000.00 |
CF Cash and cash equivalents | 49 534.00 | | 49 534.00 | 49 534.00 |
CJ TOTAL (II) | 54 534.00 | | 54 534.00 | 54 534.00 |
CO Grand total (0 to V) | 65 889.00 | 451.00 | 65 438.00 | 65 889.00 |
CU Other investments | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 9 000.00 | | | 9 000.00 |
DH Retained earnings | 983.00 | | | 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 842.00 | 10 083.00 | | 5 842.00 |
DL TOTAL (I) | 16 924.00 | 11 083.00 | | 16 924.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 866.00 | 34 769.00 | | 34 866.00 |
DX Trade payables and related accounts | 1 368.00 | 1 200.00 | | 1 368.00 |
DY Tax and social security liabilities | 12 279.00 | 10 449.00 | | 12 279.00 |
EC TOTAL (IV) | 48 514.00 | 46 418.00 | | 48 514.00 |
EE Grand total (I to V) | 65 438.00 | 57 500.00 | | 65 438.00 |
EI Including equity loans | 34 866.00 | | | 34 866.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 104 048.00 | | 104 048.00 | 104 048.00 |
FJ Net sales | 104 048.00 | | 104 048.00 | 104 048.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 104 048.00 | |
FW Other purchases and external expenses | | | 91 222.00 | |
FX Taxes, duties, and similar payments | | | 149.00 | |
FY Salaries and Wages | | | 3 600.00 | |
FZ Social Security Contributions | | | 1 616.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 445.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 97 033.00 | |
GG - OPERATING RESULT (I - II) | | | 7 015.00 | |
GR Interest and similar expenses | | | 142.00 | |
GU Total financial expenses (VI) | | | 142.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -142.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 873.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 031.00 | 1 779.00 | | 1 031.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 048.00 | 81 050.00 | | 104 048.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 207.00 | 70 968.00 | | 98 207.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 842.00 | 10 083.00 | | 5 842.00 |
| |
| 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 | 549.00 | | 10 806.00 | 549.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 000.00 | |
I4 DECREASES Grand Total | | | 11 355.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 355.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 549.00 | | 806.00 | 549.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 10 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6.00 | 445.00 | | 6.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6.00 | 445.00 | | 6.00 |
| |
| 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 | 1 368.00 | 1 368.00 | | 1 368.00 |
8D Social Security and Other Social Organizations | 2 672.00 | 2 672.00 | | 2 672.00 |
8E Income Taxes | 1 031.00 | 1 031.00 | | 1 031.00 |
VI Group and Associates | 34 866.00 | 34 866.00 | | 34 866.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 000.00 | | | 5 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 000.00 | 5 000.00 | | 5 000.00 |
VW VAT | 8 576.00 | 8 576.00 | | 8 576.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 514.00 | 48 514.00 | | 48 514.00 |
