| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 144.00 | | 144.00 | 144.00 |
BJ TOTAL (I) | 200 144.00 | | 200 144.00 | 200 144.00 |
CF Cash and cash equivalents | 291.00 | | 291.00 | 291.00 |
CJ TOTAL (II) | 291.00 | | 291.00 | 291.00 |
CO Grand total (0 to V) | 200 435.00 | | 200 435.00 | 200 435.00 |
CU Other investments | 200 000.00 | | 200 000.00 | 200 000.00 |
| |
| 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 |
DH Retained earnings | 17 415.00 | 12 682.00 | | 17 415.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 626.00 | 4 734.00 | | 5 626.00 |
DL TOTAL (I) | 24 141.00 | 18 515.00 | | 24 141.00 |
DU Loans and Debts from Credit Institutions (3) | 5 484.00 | 37 589.00 | | 5 484.00 |
DV Miscellaneous Loans and Financial Debts (4) | 170 172.00 | 144 133.00 | | 170 172.00 |
DX Trade payables and related accounts | 66.00 | 65.00 | | 66.00 |
DY Tax and social security liabilities | 571.00 | 596.00 | | 571.00 |
EA Other liabilities | | 1 500.00 | | |
EC TOTAL (IV) | 176 293.00 | 183 883.00 | | 176 293.00 |
EE Grand total (I to V) | 200 435.00 | 202 398.00 | | 200 435.00 |
EI Including equity loans | 170 172.00 | | | 170 172.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 200.00 | | 43 200.00 | 43 200.00 |
FJ Net sales | 43 200.00 | | 43 200.00 | 43 200.00 |
FR Total operating income (I) | | | 43 200.00 | |
FW Other purchases and external expenses | | | 1 693.00 | |
FX Taxes, duties, and similar payments | | | 731.00 | |
FY Salaries and Wages | | | 18 948.00 | |
FZ Social Security Contributions | | | 13 969.00 | |
GF Total Operating Expenses (II) | | | 35 341.00 | |
GG - OPERATING RESULT (I - II) | | | 7 859.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 1 242.00 | |
GU Total financial expenses (VI) | | | 1 242.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 619.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 993.00 | 835.00 | | 993.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 202.00 | 43 203.00 | | 43 202.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 576.00 | 38 469.00 | | 37 576.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 626.00 | 4 734.00 | | 5 626.00 |
| |
| 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 | 200 144.00 | | | 200 144.00 |
I3 DECREASES Total Financial Fixed Assets | | | 200 144.00 | |
I4 DECREASES Grand Total | | | 200 144.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 200 144.00 | | | 200 144.00 |
| |
| 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 | 66.00 | 66.00 | | 66.00 |
8E Income Taxes | 159.00 | 159.00 | | 159.00 |
VH Loans with a maturity of more than one year at origin | 5 484.00 | 5 484.00 | | 5 484.00 |
VI Group and Associates | 170 172.00 | 170 172.00 | | 170 172.00 |
VW VAT | 412.00 | 412.00 | | 412.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 176 293.00 | 176 293.00 | | 176 293.00 |
