| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600 579.00 | | 600 579.00 | 600 579.00 |
CF Cash and cash equivalents | 54 924.00 | | 54 924.00 | 54 924.00 |
CJ TOTAL (II) | 54 924.00 | | 54 924.00 | 54 924.00 |
CO Grand total (0 to V) | 655 503.00 | | 655 503.00 | 655 503.00 |
CU Other investments | 600 579.00 | | 600 579.00 | 600 579.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 579.00 | | | 600 579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 398.00 | | | 28 398.00 |
DL TOTAL (I) | 628 977.00 | | | 628 977.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 100.00 | | | 15 100.00 |
DY Tax and social security liabilities | 11 426.00 | | | 11 426.00 |
EC TOTAL (IV) | 26 526.00 | | | 26 526.00 |
EE Grand total (I to V) | 655 503.00 | | | 655 503.00 |
EG Accrued income and payables due within one year | 26 526.00 | | | 26 526.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 180 000.00 | | 180 000.00 | 180 000.00 |
FJ Net sales | 180 000.00 | | 180 000.00 | 180 000.00 |
FR Total operating income (I) | | | 180 000.00 | |
FW Other purchases and external expenses | | | 1 601.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FY Salaries and Wages | | | 144 913.00 | |
GF Total Operating Expenses (II) | | | 146 590.00 | |
GG - OPERATING RESULT (I - II) | | | 33 410.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 410.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 012.00 | | | 5 012.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 000.00 | | | 180 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 151 602.00 | | | 151 602.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 398.00 | | | 28 398.00 |
| |
| 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 | | | 600 579.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 600 579.00 | |
I4 DECREASES Grand Total | | | 600 579.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 600 579.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 1 388.00 | 1 388.00 | | 1 388.00 |
8D Social Security and Other Social Organizations | 687.00 | 687.00 | | 687.00 |
8E Income Taxes | 5 012.00 | 5 012.00 | | 5 012.00 |
VI Group and Associates | 15 100.00 | 15 100.00 | | 15 100.00 |
VW VAT | 4 339.00 | 4 339.00 | | 4 339.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 526.00 | 26 526.00 | | 26 526.00 |
