| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 152 500.00 | | 152 500.00 | 152 500.00 |
BZ Other receivables | 41 109.00 | | 41 109.00 | 41 109.00 |
CD Marketable securities | 15 142.00 | | 15 142.00 | 15 142.00 |
CF Cash and cash equivalents | 34 308.00 | | 34 308.00 | 34 308.00 |
CJ TOTAL (II) | 90 559.00 | | 90 559.00 | 90 559.00 |
CO Grand total (0 to V) | 243 059.00 | | 243 059.00 | 243 059.00 |
CU Other investments | 152 500.00 | | 152 500.00 | 152 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 36 720.00 | | | 36 720.00 |
DD Legal reserve (1) | 3 672.00 | | | 3 672.00 |
DG Other reserves | 190 772.00 | | | 190 772.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 851.00 | | | 5 851.00 |
DL TOTAL (I) | 237 016.00 | | | 237 016.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 571.00 | | | 2 571.00 |
DY Tax and social security liabilities | 3 472.00 | | | 3 472.00 |
EC TOTAL (IV) | 6 043.00 | | | 6 043.00 |
EE Grand total (I to V) | 243 059.00 | | | 243 059.00 |
EG Accrued income and payables due within one year | 6 043.00 | | | 6 043.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 104 000.00 | | 104 000.00 | 104 000.00 |
FJ Net sales | 104 000.00 | | 104 000.00 | 104 000.00 |
FR Total operating income (I) | | | 104 000.00 | |
FW Other purchases and external expenses | | | 1 519.00 | |
FX Taxes, duties, and similar payments | | | 386.00 | |
FY Salaries and Wages | | | 96 000.00 | |
GF Total Operating Expenses (II) | | | 97 905.00 | |
GG - OPERATING RESULT (I - II) | | | 6 094.00 | |
GK Income from other securities and fixed asset receivables | | | 593.00 | |
GL Other interest and similar income | | | 194.00 | |
GP Total financial income (V) | | | 788.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 788.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 883.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 032.00 | | | 1 032.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 788.00 | | | 104 788.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 937.00 | | | 98 937.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 851.00 | | | 5 851.00 |
| |
| 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 | 152 500.00 | | | 152 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 152 500.00 | |
I4 DECREASES Grand Total | | | 152 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 152 500.00 | | | 152 500.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 2 571.00 | 2 572.00 | | 2 571.00 |
VP Miscellaneous | 41 109.00 | 41 109.00 | | 41 109.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 472.00 | 3 472.00 | | 3 472.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 109.00 | 41 109.00 | | 41 109.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 043.00 | 6 043.00 | | 6 043.00 |
