| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600 000.00 | 50 000.00 | 550 000.00 | 600 000.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 2 650.00 | | 2 650.00 | 2 650.00 |
CF Cash and cash equivalents | 8 451.00 | | 8 451.00 | 8 451.00 |
CJ TOTAL (II) | 11 102.00 | | 11 102.00 | 11 102.00 |
CO Grand total (0 to V) | 611 102.00 | 50 000.00 | 561 102.00 | 611 102.00 |
CU Other investments | 600 000.00 | 50 000.00 | 550 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 57 250.00 | | | 57 250.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 661.00 | 57 750.00 | | 6 661.00 |
DL TOTAL (I) | 69 412.00 | 62 750.00 | | 69 412.00 |
DU Loans and Debts from Credit Institutions (3) | 54.00 | 55.00 | | 54.00 |
DV Miscellaneous Loans and Financial Debts (4) | 369 525.00 | 365 791.00 | | 369 525.00 |
DX Trade payables and related accounts | 4 749.00 | 1 800.00 | | 4 749.00 |
DY Tax and social security liabilities | 10 172.00 | 20 946.00 | | 10 172.00 |
EA Other liabilities | 107 188.00 | 124 188.00 | | 107 188.00 |
EC TOTAL (IV) | 491 690.00 | 512 782.00 | | 491 690.00 |
EE Grand total (I to V) | 561 102.00 | 575 532.00 | | 561 102.00 |
EI Including equity loans | 369 525.00 | | | 369 525.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 123 000.00 | | 123 000.00 | 123 000.00 |
FJ Net sales | 123 000.00 | | 123 000.00 | 123 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 123 001.00 | |
FW Other purchases and external expenses | | | 10 966.00 | |
FX Taxes, duties, and similar payments | | | 1 585.00 | |
FY Salaries and Wages | | | 72 000.00 | |
FZ Social Security Contributions | | | 30 251.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 114 804.00 | |
GG - OPERATING RESULT (I - II) | | | 8 197.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 360.00 | |
GU Total financial expenses (VI) | | | 360.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 837.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 176.00 | 2 247.00 | | 1 176.00 |
HL TOTAL REVENUE (I + III + V + VII) | 123 001.00 | 242 768.00 | | 123 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 116 340.00 | 185 018.00 | | 116 340.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 661.00 | 57 750.00 | | 6 661.00 |
| |
| 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 | 600 000.00 | | | 600 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 000.00 | |
I4 DECREASES Grand Total | | | 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 000.00 | | | 600 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 50 000.00 | | | 50 000.00 |
7C Grand total | 50 000.00 | | | 50 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 4 749.00 | 4 749.00 | | 4 749.00 |
8D Social Security and Other Social Organizations | 5 561.00 | 5 561.00 | | 5 561.00 |
8K Other liabilities (including liabilities related to repo transactions) | 107 189.00 | 107 189.00 | | 107 189.00 |
VG Loans with a maturity of up to one year at origin | 54.00 | 54.00 | | 54.00 |
VI Group and Associates | 369 526.00 | 369 526.00 | | 369 526.00 |
VQ Other Taxes, Duties, and Similar Debts | 874.00 | 874.00 | | 874.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 651.00 | 2 651.00 | | 2 651.00 |
VW VAT | 3 738.00 | 3 738.00 | | 3 738.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 491 690.00 | 491 690.00 | | 491 690.00 |
