| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 125.00 | 499.00 | 626.00 | 1 125.00 |
BJ TOTAL (I) | 352 375.00 | 1 749.00 | 350 626.00 | 352 375.00 |
BZ Other receivables | 32 470.00 | | 32 470.00 | 32 470.00 |
CF Cash and cash equivalents | 60.00 | | 60.00 | 60.00 |
CJ TOTAL (II) | 32 530.00 | | 32 530.00 | 32 530.00 |
CO Grand total (0 to V) | 384 905.00 | 1 749.00 | 383 156.00 | 384 905.00 |
CU Other investments | 351 250.00 | 1 250.00 | 350 000.00 | 351 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 359 000.00 | 359 000.00 | | 359 000.00 |
DG Other reserves | -1 667.00 | | | -1 667.00 |
DH Retained earnings | -6 454.00 | -8 460.00 | | -6 454.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 786.00 | 2 006.00 | | 4 786.00 |
DL TOTAL (I) | 357 333.00 | 352 546.00 | | 357 333.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 051.00 | 8 051.00 | | 8 051.00 |
DY Tax and social security liabilities | 17 772.00 | 17 559.00 | | 17 772.00 |
EA Other liabilities | | 12 949.00 | | |
EC TOTAL (IV) | 25 823.00 | 38 560.00 | | 25 823.00 |
EE Grand total (I to V) | 383 156.00 | 391 106.00 | | 383 156.00 |
EG Accrued income and payables due within one year | 16 059.00 | 25 823.00 | | 16 059.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 400.00 | | 50 400.00 | 50 400.00 |
FJ Net sales | 50 400.00 | | 50 400.00 | 50 400.00 |
FR Total operating income (I) | | | 50 400.00 | |
FW Other purchases and external expenses | | | 5 198.00 | |
FX Taxes, duties, and similar payments | | | 3 406.00 | |
FY Salaries and Wages | | | 16 899.00 | |
FZ Social Security Contributions | | | 8 720.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 375.00 | |
GF Total Operating Expenses (II) | | | 34 598.00 | |
GG - OPERATING RESULT (I - II) | | | 15 802.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 250.00 | |
GU Total financial expenses (VI) | | | 1 250.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 250.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 552.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 650.00 | | | 650.00 |
HD Total exceptional income (VII) | 650.00 | | | 650.00 |
HE Exceptional expenses on management operations | 10 416.00 | 140.00 | | 10 416.00 |
HH Total exceptional expenses (VIII) | 10 416.00 | 140.00 | | 10 416.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 766.00 | -140.00 | | -9 766.00 |
HK Income tax | 341.00 | | | 341.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 050.00 | 50 400.00 | | 51 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 264.00 | 48 394.00 | | 46 264.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 786.00 | 2 006.00 | | 4 786.00 |
| |
| 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 | 352 375.00 | | | 352 375.00 |
I3 DECREASES Total Financial Fixed Assets | | | 351 250.00 | |
I4 DECREASES Grand Total | | | 352 375.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 125.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 125.00 | | | 1 125.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 351 250.00 | | | 351 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 124.00 | 375.00 | | 124.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 124.00 | 375.00 | | 124.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 375.00 | | | 375.00 |
5Z Total provisions for risks and expenses | | 1 250.00 | | |
7B Total provisions for depreciation | 1 250.00 | | | 1 250.00 |
7C Grand total | | 1 250.00 | | |
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 |
8D Social Security and Other Social Organizations | 17 383.00 | 17 383.00 | | 17 383.00 |
8E Income Taxes | 341.00 | 341.00 | | 341.00 |
VI Group and Associates | 8 051.00 | 8 051.00 | | 8 051.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 32 469.00 | 32 469.00 | | 32 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 470.00 | 32 470.00 | | 32 470.00 |
VW VAT | 389.00 | 389.00 | | 389.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 823.00 | 25 823.00 | | 25 823.00 |
