| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 170 000.00 | | 170 000.00 | 170 000.00 |
BV Advances and down payments on orders | 578.00 | | 578.00 | 578.00 |
BX Customers and related accounts | 30 165.00 | | 30 165.00 | 30 165.00 |
BZ Other receivables | 276.00 | | 276.00 | 276.00 |
CH Prepaid expenses | 6 271.00 | | 6 271.00 | 6 271.00 |
CJ TOTAL (II) | 37 290.00 | | 37 290.00 | 37 290.00 |
CO Grand total (0 to V) | 207 290.00 | | 207 290.00 | 207 290.00 |
CU Other investments | 170 000.00 | | 170 000.00 | 170 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DH Retained earnings | 64 970.00 | | | 64 970.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 548.00 | | | 16 548.00 |
DL TOTAL (I) | 131 519.00 | | | 131 519.00 |
DU Loans and Debts from Credit Institutions (3) | 48 064.00 | | | 48 064.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 475.00 | | | 20 475.00 |
DX Trade payables and related accounts | 1 656.00 | | | 1 656.00 |
DY Tax and social security liabilities | 5 577.00 | | | 5 577.00 |
EC TOTAL (IV) | 75 771.00 | | | 75 771.00 |
EE Grand total (I to V) | 207 290.00 | | | 207 290.00 |
EG Accrued income and payables due within one year | 75 771.00 | | | 75 771.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 000.00 | | 42 000.00 | 42 000.00 |
FJ Net sales | 42 000.00 | | 42 000.00 | 42 000.00 |
FR Total operating income (I) | | | 42 000.00 | |
FW Other purchases and external expenses | | | 13 536.00 | |
FX Taxes, duties, and similar payments | | | 578.00 | |
FY Salaries and Wages | | | 10 000.00 | |
FZ Social Security Contributions | | | 9 014.00 | |
GF Total Operating Expenses (II) | | | 33 129.00 | |
GG - OPERATING RESULT (I - II) | | | 8 872.00 | |
GK Income from other securities and fixed asset receivables | | | 10 000.00 | |
GP Total financial income (V) | | | 10 000.00 | |
GR Interest and similar expenses | | | 2 218.00 | |
GU Total financial expenses (VI) | | | 2 218.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 782.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 654.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 9 014.00 | | | 9 014.00 |
HE Exceptional expenses on management operations | 106.00 | | | 106.00 |
HH Total exceptional expenses (VIII) | 106.00 | | | 106.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -106.00 | | | -106.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 000.00 | | | 52 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 452.00 | | | 35 452.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 548.00 | | | 16 548.00 |
| |
| 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 | 171 569.00 | | | 171 569.00 |
I3 DECREASES Total Financial Fixed Assets | 1 569.00 | | 170 000.00 | 1 569.00 |
I4 DECREASES Grand Total | 1 569.00 | | 170 000.00 | 1 569.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 171 569.00 | | | 171 569.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 261.00 | 7 261.00 | | 7 261.00 |
8B Suppliers and Related Accounts | 1 656.00 | 1 656.00 | | 1 656.00 |
UX Other trade receivables | 30 165.00 | | | 30 165.00 |
VB VAT | 276.00 | | | 276.00 |
VH Loans with a maturity of more than one year at origin | 48 064.00 | 48 064.00 | | 48 064.00 |
VI Group and Associates | 13 214.00 | 13 214.00 | | 13 214.00 |
VS Prepaid expenses | 6 271.00 | | | 6 271.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 712.00 | 36 712.00 | | 36 712.00 |
VW VAT | 5 577.00 | 5 577.00 | | 5 577.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 771.00 | 75 771.00 | | 75 771.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 428.00 | | | 1 428.00 |
ST Other accounts | 6 108.00 | | | 6 108.00 |
XQ Rental, rental and co-ownership charges | 6 000.00 | | | 6 000.00 |
YW Business tax | 578.00 | | | 578.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 578.00 | | | 578.00 |
YY Amount of VAT collected | 10 100.00 | | | 10 100.00 |
YZ Total deductible VAT on goods and services | 276.00 | | | 276.00 |
ZE Dividends | 5 000.00 | | | 5 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 536.00 | | | 13 536.00 |
