| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 19 030.00 | 4 420.00 | 14 610.00 | 19 030.00 |
BJ TOTAL (I) | 19 030.00 | 4 420.00 | 14 610.00 | 19 030.00 |
BX Customers and related accounts | 5 868.00 | | 5 868.00 | 5 868.00 |
BZ Other receivables | 60 801.00 | | 60 801.00 | 60 801.00 |
CF Cash and cash equivalents | 7 304.00 | | 7 304.00 | 7 304.00 |
CH Prepaid expenses | 83.00 | | 83.00 | 83.00 |
CJ TOTAL (II) | 74 056.00 | | 74 056.00 | 74 056.00 |
CO Grand total (0 to V) | 93 086.00 | 4 420.00 | 88 666.00 | 93 086.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -7 419.00 | -10 879.00 | | -7 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 208.00 | 3 460.00 | | 19 208.00 |
DL TOTAL (I) | 12 290.00 | -6 919.00 | | 12 290.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 924.00 | 71 859.00 | | 61 924.00 |
DX Trade payables and related accounts | 1 992.00 | 1 131.00 | | 1 992.00 |
DY Tax and social security liabilities | 2 430.00 | 105.00 | | 2 430.00 |
EA Other liabilities | 10 030.00 | 10 030.00 | | 10 030.00 |
EC TOTAL (IV) | 76 376.00 | 83 125.00 | | 76 376.00 |
EE Grand total (I to V) | 88 666.00 | 76 207.00 | | 88 666.00 |
EI Including equity loans | 61 924.00 | | | 61 924.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 127.00 | | 24 127.00 | 24 127.00 |
FJ Net sales | 24 127.00 | | 24 127.00 | 24 127.00 |
FR Total operating income (I) | | | 24 127.00 | |
FW Other purchases and external expenses | | | 3 336.00 | |
FX Taxes, duties, and similar payments | | | 206.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 3 544.00 | |
GG - OPERATING RESULT (I - II) | | | 20 583.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 950.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 950.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 950.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 325.00 | | | 2 325.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 077.00 | 5 464.00 | | 25 077.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 869.00 | 2 004.00 | | 5 869.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 208.00 | 3 460.00 | | 19 208.00 |
| |
| 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 | 19 030.00 | | | 19 030.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 030.00 | |
I4 DECREASES Grand Total | | | 19 030.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 030.00 | | | 19 030.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 4 420.00 | | | 4 420.00 |
7B Total provisions for depreciation | 4 420.00 | | | 4 420.00 |
7C Grand total | 4 420.00 | | | 4 420.00 |
| |
| 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 | 1 992.00 | 1 992.00 | | 1 992.00 |
8E Income Taxes | 2 325.00 | 2 325.00 | | 2 325.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 030.00 | 10 030.00 | | 10 030.00 |
UX Other trade receivables | 5 868.00 | 5 868.00 | | 5 868.00 |
UY Staff and related accounts | 2 207.00 | 2 207.00 | | 2 207.00 |
VC Group and associates | 57 643.00 | 57 643.00 | | 57 643.00 |
VI Group and Associates | 61 924.00 | 61 924.00 | | 61 924.00 |
VQ Other Taxes, Duties, and Similar Debts | 105.00 | 105.00 | | 105.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 950.00 | 950.00 | | 950.00 |
VS Prepaid expenses | 83.00 | 83.00 | | 83.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 752.00 | 66 752.00 | | 66 752.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 376.00 | 76 376.00 | | 76 376.00 |
