| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 550.00 | | 2 550.00 | 2 550.00 |
BJ TOTAL (I) | 3 550.00 | | 3 550.00 | 3 550.00 |
BX Customers and related accounts | 180 000.00 | | 180 000.00 | 180 000.00 |
BZ Other receivables | 75 057.00 | | 75 057.00 | 75 057.00 |
CJ TOTAL (II) | 255 057.00 | | 255 057.00 | 255 057.00 |
CO Grand total (0 to V) | 258 607.00 | | 258 607.00 | 258 607.00 |
CS Evaluated investments - equity method | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 580.00 | | | 3 580.00 |
DL TOTAL (I) | 4 580.00 | | | 4 580.00 |
DU Loans and Debts from Credit Institutions (3) | 12 076.00 | | | 12 076.00 |
DV Miscellaneous Loans and Financial Debts (4) | 191 482.00 | | | 191 482.00 |
DX Trade payables and related accounts | 12 569.00 | | | 12 569.00 |
DY Tax and social security liabilities | 37 900.00 | | | 37 900.00 |
EC TOTAL (IV) | 254 027.00 | | | 254 027.00 |
EE Grand total (I to V) | 258 607.00 | | | 258 607.00 |
EG Accrued income and payables due within one year | 254 027.00 | | | 254 027.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 12 076.00 | | | 12 076.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 150 000.00 | |
FJ Net sales | | | 150 000.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 150 011.00 | |
FW Other purchases and external expenses | | | 34 310.00 | |
FX Taxes, duties, and similar payments | | | 2 369.00 | |
FY Salaries and Wages | | | 79 246.00 | |
FZ Social Security Contributions | | | 29 871.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 145 799.00 | |
GG - OPERATING RESULT (I - II) | | | 4 212.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 212.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 632.00 | | | 632.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 011.00 | | | 150 011.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 431.00 | | | 146 431.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 580.00 | | | 3 580.00 |
| |
| 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 | | | 3 550.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 3 550.00 | |
I4 DECREASES Grand Total | | | 3 550.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 550.00 | |
| |
| 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 | 12 569.00 | 12 569.00 | | 12 569.00 |
8D Social Security and Other Social Organizations | 6 293.00 | 6 293.00 | | 6 293.00 |
8E Income Taxes | 632.00 | 632.00 | | 632.00 |
UT Other financial assets | 2 550.00 | | | 2 550.00 |
UX Other trade receivables | 180 000.00 | | | 180 000.00 |
VB VAT | 6 476.00 | | | 6 476.00 |
VC Group and associates | 68 581.00 | | | 68 581.00 |
VH Loans with a maturity of more than one year at origin | 12 076.00 | 12 076.00 | | 12 076.00 |
VI Group and Associates | 191 482.00 | 191 482.00 | | 191 482.00 |
VQ Other Taxes, Duties, and Similar Debts | 975.00 | 975.00 | | 975.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 257 607.00 | 255 057.00 | 2 550.00 | 257 607.00 |
VW VAT | 30 000.00 | 30 000.00 | | 30 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 254 027.00 | 254 027.00 | | 254 027.00 |
