| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 115.00 | | 115.00 | 115.00 |
BJ TOTAL (I) | 98 916.00 | | 98 916.00 | 98 916.00 |
BZ Other receivables | 108 215.00 | | 108 215.00 | 108 215.00 |
CF Cash and cash equivalents | 1 627.00 | | 1 627.00 | 1 627.00 |
CJ TOTAL (II) | 109 842.00 | | 109 842.00 | 109 842.00 |
CO Grand total (0 to V) | 208 758.00 | | 208 758.00 | 208 758.00 |
CU Other investments | 98 801.00 | | 98 801.00 | 98 801.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 32 504.00 | 31 364.00 | | 32 504.00 |
DH Retained earnings | | -4 844.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 749.00 | 5 984.00 | | 749.00 |
DL TOTAL (I) | 44 253.00 | 43 504.00 | | 44 253.00 |
DV Miscellaneous Loans and Financial Debts (4) | 151 307.00 | 137 418.00 | | 151 307.00 |
DX Trade payables and related accounts | 1 800.00 | 2 160.00 | | 1 800.00 |
DY Tax and social security liabilities | 11 398.00 | 15 300.00 | | 11 398.00 |
EA Other liabilities | | 517.00 | | |
EC TOTAL (IV) | 164 505.00 | 155 396.00 | | 164 505.00 |
EE Grand total (I to V) | 208 758.00 | 198 899.00 | | 208 758.00 |
EG Accrued income and payables due within one year | 164 505.00 | 155 396.00 | | 164 505.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 000.00 | | 90 000.00 | 90 000.00 |
FJ Net sales | 90 000.00 | | 90 000.00 | 90 000.00 |
FR Total operating income (I) | | | 90 000.00 | |
FW Other purchases and external expenses | | | 1 871.00 | |
FX Taxes, duties, and similar payments | | | 5 257.00 | |
FY Salaries and Wages | | | 56 215.00 | |
FZ Social Security Contributions | | | 13 653.00 | |
GF Total Operating Expenses (II) | | | 76 996.00 | |
GG - OPERATING RESULT (I - II) | | | 13 004.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 004.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 23 982.00 | 24 027.00 | | 23 982.00 |
HK Income tax | 12 255.00 | 11 978.00 | | 12 255.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 002.00 | 90 002.00 | | 90 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 253.00 | 84 018.00 | | 89 253.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 749.00 | 5 984.00 | | 749.00 |
| |
| 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 | 98 914.00 | | 2.00 | 98 914.00 |
I3 DECREASES Total Financial Fixed Assets | | | 98 916.00 | |
I4 DECREASES Grand Total | | | 98 916.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 98 914.00 | | 2.00 | 98 914.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
VB VAT | 300.00 | 300.00 | | 300.00 |
VC Group and associates | 100 495.00 | 100 495.00 | | 100 495.00 |
VI Group and Associates | 151 307.00 | 151 307.00 | | 151 307.00 |
VM Income taxes | 7 420.00 | 7 420.00 | | 7 420.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 215.00 | 108 215.00 | | 108 215.00 |
VW VAT | 11 398.00 | 11 398.00 | | 11 398.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 164 505.00 | 164 505.00 | | 164 505.00 |
