| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 625.00 | 258.00 | 367.00 | 625.00 |
BJ TOTAL (I) | 50 625.00 | 258.00 | 50 367.00 | 50 625.00 |
BZ Other receivables | 39 186.00 | | 39 186.00 | 39 186.00 |
CF Cash and cash equivalents | 2 284.00 | | 2 284.00 | 2 284.00 |
CJ TOTAL (II) | 41 470.00 | | 41 470.00 | 41 470.00 |
CO Grand total (0 to V) | 92 095.00 | 258.00 | 91 837.00 | 92 095.00 |
CU Other investments | 50 000.00 | | 50 000.00 | 50 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | 40 971.00 | 12 126.00 | | 40 971.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 098.00 | 28 845.00 | | 17 098.00 |
DL TOTAL (I) | 58 070.00 | 40 972.00 | | 58 070.00 |
DU Loans and Debts from Credit Institutions (3) | 25 853.00 | 31 412.00 | | 25 853.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 10 500.00 | | |
DX Trade payables and related accounts | 813.00 | 679.00 | | 813.00 |
DY Tax and social security liabilities | 7 101.00 | 14 838.00 | | 7 101.00 |
EC TOTAL (IV) | 33 767.00 | 57 429.00 | | 33 767.00 |
EE Grand total (I to V) | 91 837.00 | 98 401.00 | | 91 837.00 |
EG Accrued income and payables due within one year | 13 579.00 | 31 576.00 | | 13 579.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 81 000.00 | | 81 000.00 | 81 000.00 |
FJ Net sales | 81 000.00 | | 81 000.00 | 81 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 81 000.00 | |
FW Other purchases and external expenses | | | 4 036.00 | |
FX Taxes, duties, and similar payments | | | 1 051.00 | |
FY Salaries and Wages | | | 38 522.00 | |
FZ Social Security Contributions | | | 16 936.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 209.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 60 753.00 | |
GG - OPERATING RESULT (I - II) | | | 20 247.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 416.00 | |
GP Total financial income (V) | | | 416.00 | |
GR Interest and similar expenses | | | 549.00 | |
GU Total financial expenses (VI) | | | 549.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -132.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 115.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 017.00 | 5 090.00 | | 3 017.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 416.00 | 96 496.00 | | 81 416.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 319.00 | 67 651.00 | | 64 319.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 098.00 | 28 845.00 | | 17 098.00 |
| |
| 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 | 50 625.00 | | | 50 625.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 000.00 | |
I4 DECREASES Grand Total | | | 50 625.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 625.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 625.00 | | | 625.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 000.00 | | | 50 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 49.00 | 209.00 | | 49.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 49.00 | 209.00 | | 49.00 |
| |
| 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 | 813.00 | 813.00 | | 813.00 |
8C Staff and Related Accounts | 2 500.00 | 2 500.00 | | 2 500.00 |
8D Social Security and Other Social Organizations | 2 752.00 | 2 752.00 | | 2 752.00 |
VB VAT | 172.00 | | | 172.00 |
VC Group and associates | 36 938.00 | | | 36 938.00 |
VH Loans with a maturity of more than one year at origin | 25 853.00 | 5 665.00 | 20 188.00 | 25 853.00 |
VK Loans repaid during the year | 5 559.00 | | | 5 559.00 |
VM Income taxes | 2 075.00 | | | 2 075.00 |
VQ Other Taxes, Duties, and Similar Debts | 549.00 | 549.00 | | 549.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 186.00 | 39 186.00 | | 39 186.00 |
VW VAT | 1 300.00 | 1 300.00 | | 1 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 767.00 | 13 579.00 | 20 188.00 | 33 767.00 |
