| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 621.00 | 506.00 | 114.00 | 621.00 |
BJ TOTAL (I) | 100 636.00 | 506.00 | 100 129.00 | 100 636.00 |
BZ Other receivables | 92 456.00 | | 92 456.00 | 92 456.00 |
CF Cash and cash equivalents | 27 437.00 | | 27 437.00 | 27 437.00 |
CJ TOTAL (II) | 119 893.00 | | 119 893.00 | 119 893.00 |
CO Grand total (0 to V) | 220 528.00 | 506.00 | 220 022.00 | 220 528.00 |
CU Other investments | 100 015.00 | | 100 015.00 | 100 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | -633.00 | -5 574.00 | | -633.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 324.00 | 4 941.00 | | 4 324.00 |
DL TOTAL (I) | 18 691.00 | 14 367.00 | | 18 691.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 119.00 | 73 529.00 | | 45 119.00 |
DY Tax and social security liabilities | 7 412.00 | 1 515.00 | | 7 412.00 |
EA Other liabilities | 148 800.00 | 72 000.00 | | 148 800.00 |
EC TOTAL (IV) | 201 331.00 | 147 044.00 | | 201 331.00 |
EE Grand total (I to V) | 220 022.00 | 161 411.00 | | 220 022.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 32 000.00 | | 32 000.00 | 32 000.00 |
FJ Net sales | 32 000.00 | | 32 000.00 | 32 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 32 001.00 | |
FW Other purchases and external expenses | | | 3 383.00 | |
FX Taxes, duties, and similar payments | | | 2 776.00 | |
FY Salaries and Wages | | | 13 800.00 | |
FZ Social Security Contributions | | | 7 743.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 207.00 | |
GF Total Operating Expenses (II) | | | 27 910.00 | |
GG - OPERATING RESULT (I - II) | | | 4 092.00 | |
GL Other interest and similar income | | | 888.00 | |
GP Total financial income (V) | | | 888.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 888.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 980.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 420.00 | | |
HB Exceptional income from capital transactions | | 170 000.00 | | |
HD Total exceptional income (VII) | | 170 420.00 | | |
HF Exceptional expenses on capital transactions | | 170 000.00 | | |
HH Total exceptional expenses (VIII) | | 170 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 420.00 | | |
HK Income tax | 656.00 | | | 656.00 |
HL TOTAL REVENUE (I + III + V + VII) | 32 889.00 | 190 803.00 | | 32 889.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 566.00 | 185 862.00 | | 28 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 324.00 | 4 941.00 | | 4 324.00 |
| |
| 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 | 100 636.00 | | | 100 636.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100 015.00 | |
I4 DECREASES Grand Total | | | 100 636.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 621.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 621.00 | | | 621.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 015.00 | | | 100 015.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 299.00 | 207.00 | | 299.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 299.00 | 207.00 | | 299.00 |
| |
| 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 | 5 136.00 | 5 136.00 | | 5 136.00 |
8E Income Taxes | 656.00 | 656.00 | | 656.00 |
8K Other liabilities (including liabilities related to repo transactions) | 148 800.00 | 148 800.00 | | 148 800.00 |
VB VAT | 24 820.00 | 24 820.00 | | 24 820.00 |
VC Group and associates | 67 598.00 | | 67 598.00 | 67 598.00 |
VI Group and Associates | 45 119.00 | | 45 119.00 | 45 119.00 |
VQ Other Taxes, Duties, and Similar Debts | 129.00 | 129.00 | | 129.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 38.00 | 38.00 | | 38.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 92 456.00 | 24 858.00 | 67 598.00 | 92 456.00 |
VW VAT | 1 491.00 | 1 491.00 | | 1 491.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 201 331.00 | 156 212.00 | 45 119.00 | 201 331.00 |
