| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 245 000.00 | | 245 000.00 | 245 000.00 |
BJ TOTAL (I) | 245 000.00 | | 245 000.00 | 245 000.00 |
BX Customers and related accounts | 43 200.00 | | 43 200.00 | 43 200.00 |
BZ Other receivables | 1 648.00 | | 1 648.00 | 1 648.00 |
CF Cash and cash equivalents | 22 732.00 | | 22 732.00 | 22 732.00 |
CJ TOTAL (II) | 67 580.00 | | 67 580.00 | 67 580.00 |
CO Grand total (0 to V) | 312 580.00 | | 312 580.00 | 312 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500.00 | 3 500.00 | | 3 500.00 |
DD Legal reserve (1) | 350.00 | 350.00 | | 350.00 |
DG Other reserves | 171 070.00 | 93 842.00 | | 171 070.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 621.00 | 77 228.00 | | 44 621.00 |
DL TOTAL (I) | 219 541.00 | 174 920.00 | | 219 541.00 |
DU Loans and Debts from Credit Institutions (3) | 80 389.00 | 95 367.00 | | 80 389.00 |
DX Trade payables and related accounts | 5 096.00 | 40 040.00 | | 5 096.00 |
DY Tax and social security liabilities | 7 554.00 | 11 633.00 | | 7 554.00 |
EA Other liabilities | | 10 000.00 | | |
EC TOTAL (IV) | 93 039.00 | 157 040.00 | | 93 039.00 |
EE Grand total (I to V) | 312 580.00 | 331 960.00 | | 312 580.00 |
EG Accrued income and payables due within one year | 27 984.00 | 157 040.00 | | 27 984.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 000.00 | | 36 000.00 | 36 000.00 |
FJ Net sales | 36 000.00 | | 36 000.00 | 36 000.00 |
FR Total operating income (I) | | | 36 000.00 | |
FW Other purchases and external expenses | | | 5 751.00 | |
FX Taxes, duties, and similar payments | | | 197.00 | |
GF Total Operating Expenses (II) | | | 5 948.00 | |
GG - OPERATING RESULT (I - II) | | | 30 052.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 21 000.00 | |
GP Total financial income (V) | | | 21 000.00 | |
GR Interest and similar expenses | | | 2 077.00 | |
GU Total financial expenses (VI) | | | 2 077.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 923.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 354.00 | 4 433.00 | | 4 354.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 000.00 | 85 000.00 | | 57 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 379.00 | 7 772.00 | | 12 379.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 621.00 | 77 228.00 | | 44 621.00 |
| |
| 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 | 245 000.00 | | | 245 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 245 000.00 | |
I4 DECREASES Grand Total | | | 245 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 245 000.00 | | | 245 000.00 |
| |
| 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 | 5 096.00 | 5 096.00 | | 5 096.00 |
8E Income Taxes | 354.00 | 354.00 | | 354.00 |
UX Other trade receivables | 43 200.00 | 43 200.00 | | 43 200.00 |
VB VAT | 1 648.00 | 1 648.00 | | 1 648.00 |
VG Loans with a maturity of up to one year at origin | 80 389.00 | 15 334.00 | 65 055.00 | 80 389.00 |
VK Loans repaid during the year | 14 978.00 | | | 14 978.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 848.00 | 44 848.00 | | 44 848.00 |
VW VAT | 7 200.00 | 7 200.00 | | 7 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 93 039.00 | 27 984.00 | 65 055.00 | 93 039.00 |
