| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 135 582.00 | | 135 582.00 | 135 582.00 |
BX Customers and related accounts | 2 200.00 | | 2 200.00 | 2 200.00 |
BZ Other receivables | 160.00 | | 160.00 | 160.00 |
CF Cash and cash equivalents | 6 890.00 | | 6 890.00 | 6 890.00 |
CJ TOTAL (II) | 9 250.00 | | 9 250.00 | 9 250.00 |
CO Grand total (0 to V) | 144 832.00 | | 144 832.00 | 144 832.00 |
CU Other investments | 135 582.00 | | 135 582.00 | 135 582.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 653.00 | | | 6 653.00 |
DL TOTAL (I) | 21 653.00 | | | 21 653.00 |
DU Loans and Debts from Credit Institutions (3) | 115 679.00 | | | 115 679.00 |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
DY Tax and social security liabilities | 6 540.00 | | | 6 540.00 |
EC TOTAL (IV) | 123 179.00 | | | 123 179.00 |
EE Grand total (I to V) | 144 832.00 | | | 144 832.00 |
EG Accrued income and payables due within one year | 123 179.00 | | | 123 179.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 139.00 | | | 139.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 000.00 | | 24 000.00 | 24 000.00 |
FJ Net sales | 24 000.00 | | 24 000.00 | 24 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 24 001.00 | |
FW Other purchases and external expenses | | | 5 658.00 | |
FX Taxes, duties, and similar payments | | | 391.00 | |
FY Salaries and Wages | | | 6 895.00 | |
FZ Social Security Contributions | | | 2 426.00 | |
GF Total Operating Expenses (II) | | | 15 370.00 | |
GG - OPERATING RESULT (I - II) | | | 8 631.00 | |
GR Interest and similar expenses | | | 804.00 | |
GU Total financial expenses (VI) | | | 804.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -804.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 827.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 174.00 | | | 1 174.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 001.00 | | | 24 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 348.00 | | | 17 348.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 653.00 | | | 6 653.00 |
| |
| 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 | | | 135 582.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 135 582.00 | |
I4 DECREASES Grand Total | | | 135 582.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 135 582.00 | |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
8D Social Security and Other Social Organizations | 707.00 | 707.00 | | 707.00 |
8E Income Taxes | 1 174.00 | 1 174.00 | | 1 174.00 |
UX Other trade receivables | 2 200.00 | | | 2 200.00 |
VB VAT | 160.00 | | | 160.00 |
VG Loans with a maturity of up to one year at origin | 139.00 | 139.00 | | 139.00 |
VH Loans with a maturity of more than one year at origin | 115 540.00 | 115 540.00 | | 115 540.00 |
VJ Loans taken out during the year | 121 000.00 | | | 121 000.00 |
VK Loans repaid during the year | 5 460.00 | | | 5 460.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 360.00 | 2 360.00 | | 2 360.00 |
VW VAT | 4 659.00 | 4 659.00 | | 4 659.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 179.00 | 123 179.00 | | 123 179.00 |
