| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 45 000.00 | | 45 000.00 | 45 000.00 |
BX Customers and related accounts | 31 400.00 | | 31 400.00 | 31 400.00 |
BZ Other receivables | 894 830.00 | | 894 830.00 | 894 830.00 |
CF Cash and cash equivalents | 1 456.00 | | 1 456.00 | 1 456.00 |
CH Prepaid expenses | 216.00 | | 216.00 | 216.00 |
CJ TOTAL (II) | 927 902.00 | | 927 902.00 | 927 902.00 |
CO Grand total (0 to V) | 972 902.00 | | 972 902.00 | 972 902.00 |
CU Other investments | 45 000.00 | | 45 000.00 | 45 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 59 452.00 | | | 59 452.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 283.00 | | | 1 283.00 |
DL TOTAL (I) | 61 835.00 | | | 61 835.00 |
DV Miscellaneous Loans and Financial Debts (4) | 905 645.00 | | | 905 645.00 |
DX Trade payables and related accounts | 4 130.00 | | | 4 130.00 |
DY Tax and social security liabilities | 1 292.00 | | | 1 292.00 |
EC TOTAL (IV) | 911 067.00 | | | 911 067.00 |
EE Grand total (I to V) | 972 902.00 | | | 972 902.00 |
EG Accrued income and payables due within one year | 911 067.00 | | | 911 067.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 428.00 | | 26 428.00 | 26 428.00 |
FJ Net sales | 26 428.00 | | 26 428.00 | 26 428.00 |
FR Total operating income (I) | | | 26 428.00 | |
FW Other purchases and external expenses | | | 14 387.00 | |
FX Taxes, duties, and similar payments | | | 1 553.00 | |
FY Salaries and Wages | | | 5 107.00 | |
FZ Social Security Contributions | | | 4 097.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 25 145.00 | |
GG - OPERATING RESULT (I - II) | | | 1 283.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 283.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 428.00 | | | 26 428.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 145.00 | | | 25 145.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 283.00 | | | 1 283.00 |
| |
| 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 | 45 000.00 | | | 45 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 45 000.00 | |
I4 DECREASES Grand Total | | | 45 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 45 000.00 | | | 45 000.00 |
| |
| 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 | 4 130.00 | 4 130.00 | | 4 130.00 |
8D Social Security and Other Social Organizations | 1 292.00 | 1 292.00 | | 1 292.00 |
UX Other trade receivables | 31 400.00 | 31 400.00 | | 31 400.00 |
UY Staff and related accounts | 139.00 | 139.00 | | 139.00 |
VB VAT | 4 416.00 | 4 416.00 | | 4 416.00 |
VI Group and Associates | 905 645.00 | 905 645.00 | | 905 645.00 |
VM Income taxes | 890 275.00 | 890 275.00 | | 890 275.00 |
VS Prepaid expenses | 216.00 | 216.00 | | 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 926 446.00 | 926 446.00 | | 926 446.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 911 067.00 | 911 067.00 | | 911 067.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | | 1.00 | | |
