| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 541 293.00 | | 541 293.00 | 541 293.00 |
BZ Other receivables | 6 294.00 | | 6 294.00 | 6 294.00 |
CJ TOTAL (II) | 6 294.00 | | 6 294.00 | 6 294.00 |
CO Grand total (0 to V) | 547 587.00 | | 547 587.00 | 547 587.00 |
CU Other investments | 541 293.00 | | 541 293.00 | 541 293.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | | | 15 000.00 |
DG Other reserves | 261 442.00 | | | 261 442.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 813.00 | | | 39 813.00 |
DL TOTAL (I) | 466 256.00 | | | 466 256.00 |
DU Loans and Debts from Credit Institutions (3) | 1 547.00 | | | 1 547.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 500.00 | | | 73 500.00 |
DX Trade payables and related accounts | 1 910.00 | | | 1 910.00 |
DY Tax and social security liabilities | 4 373.00 | | | 4 373.00 |
EC TOTAL (IV) | 81 331.00 | | | 81 331.00 |
EE Grand total (I to V) | 547 587.00 | | | 547 587.00 |
EG Accrued income and payables due within one year | 81 331.00 | | | 81 331.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 547.00 | | | 1 547.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 000.00 | | 72 000.00 | 72 000.00 |
FJ Net sales | 72 000.00 | | 72 000.00 | 72 000.00 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 72 009.00 | |
FW Other purchases and external expenses | | | 2 838.00 | |
FX Taxes, duties, and similar payments | | | 3 145.00 | |
FY Salaries and Wages | | | 35 485.00 | |
FZ Social Security Contributions | | | 12 966.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 54 436.00 | |
GG - OPERATING RESULT (I - II) | | | 17 572.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 975.00 | |
GP Total financial income (V) | | | 24 975.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 975.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 547.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 10 764.00 | | | 10 764.00 |
HK Income tax | 2 734.00 | | | 2 734.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 984.00 | | | 96 984.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 170.00 | | | 57 170.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 813.00 | | | 39 813.00 |
| |
| 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 | 541 293.00 | | | 541 293.00 |
I3 DECREASES Total Financial Fixed Assets | | | 541 293.00 | |
I4 DECREASES Grand Total | | | 541 293.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 541 293.00 | | | 541 293.00 |
| |
| 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 | 1 910.00 | 1 910.00 | | 1 910.00 |
8K Other liabilities (including liabilities related to repo transactions) | 73 500.00 | 73 500.00 | | 73 500.00 |
VG Loans with a maturity of up to one year at origin | 1 547.00 | 1 547.00 | | 1 547.00 |
VP Miscellaneous | 6 294.00 | 6 294.00 | | 6 294.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 374.00 | 4 374.00 | | 4 374.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 294.00 | 6 294.00 | | 6 294.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 331.00 | 81 331.00 | | 81 331.00 |
