| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 46 798.00 | 39 618.00 | 7 180.00 | 46 798.00 |
BJ TOTAL (I) | 56 718.00 | 39 618.00 | 17 100.00 | 56 718.00 |
BX Customers and related accounts | 890.00 | | 890.00 | 890.00 |
BZ Other receivables | 25 170.00 | | 25 170.00 | 25 170.00 |
CF Cash and cash equivalents | 1 298.00 | | 1 298.00 | 1 298.00 |
CH Prepaid expenses | 5 822.00 | | 5 822.00 | 5 822.00 |
CJ TOTAL (II) | 33 180.00 | | 33 180.00 | 33 180.00 |
CO Grand total (0 to V) | 89 898.00 | 39 618.00 | 50 280.00 | 89 898.00 |
CS Evaluated investments - equity method | 9 920.00 | | 9 920.00 | 9 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 36 604.00 | 65 643.00 | | 36 604.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 681.00 | -9 039.00 | | 10 681.00 |
DL TOTAL (I) | 48 385.00 | 57 704.00 | | 48 385.00 |
DU Loans and Debts from Credit Institutions (3) | 41.00 | 38.00 | | 41.00 |
DV Miscellaneous Loans and Financial Debts (4) | 267.00 | 249.00 | | 267.00 |
DX Trade payables and related accounts | 1 296.00 | 1 787.00 | | 1 296.00 |
DY Tax and social security liabilities | 290.00 | 7 569.00 | | 290.00 |
EC TOTAL (IV) | 1 895.00 | 9 643.00 | | 1 895.00 |
EE Grand total (I to V) | 50 280.00 | 67 347.00 | | 50 280.00 |
EG Accrued income and payables due within one year | 1 895.00 | 9 643.00 | | 1 895.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 46 447.00 | |
FJ Net sales | | | 46 447.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 46 447.00 | |
FW Other purchases and external expenses | | | 14 972.00 | |
FX Taxes, duties, and similar payments | | | 1 572.00 | |
FY Salaries and Wages | | | 17 613.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 318.00 | |
GF Total Operating Expenses (II) | | | 35 476.00 | |
GG - OPERATING RESULT (I - II) | | | 10 971.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 971.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 290.00 | | | 290.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 447.00 | 47 651.00 | | 46 447.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 766.00 | 56 690.00 | | 35 766.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 681.00 | -9 039.00 | | 10 681.00 |
| |
| 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 | 45 225.00 | 2 500.00 | 2 500.00 | 45 225.00 |
I4 DECREASES Grand Total | | 927.00 | 46 798.00 | |
IY DECREASES Total Tangible Fixed Assets | 927.00 | 927.00 | 46 798.00 | 927.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 225.00 | | 2 500.00 | 45 225.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 227.00 | 1 318.00 | 927.00 | 39 227.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 227.00 | 1 318.00 | 927.00 | 39 227.00 |
| |
| 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 | 1 296.00 | 1 296.00 | | 1 296.00 |
8E Income Taxes | 290.00 | 290.00 | | 290.00 |
VB VAT | 890.00 | 890.00 | | 890.00 |
VC Group and associates | 25 170.00 | 25 170.00 | | 25 170.00 |
VH Loans with a maturity of more than one year at origin | 41.00 | 41.00 | | 41.00 |
VI Group and Associates | 267.00 | 267.00 | | 267.00 |
VS Prepaid expenses | 5 822.00 | 5 822.00 | | 5 822.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 882.00 | 31 882.00 | | 31 882.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 895.00 | 1 895.00 | | 1 895.00 |
