| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 210 835.00 | | 210 835.00 | 210 835.00 |
BZ Other receivables | 370.00 | | 370.00 | 370.00 |
CF Cash and cash equivalents | 783.00 | | 783.00 | 783.00 |
CJ TOTAL (II) | 1 153.00 | | 1 153.00 | 1 153.00 |
CO Grand total (0 to V) | 211 988.00 | | 211 988.00 | 211 988.00 |
CU Other investments | 210 835.00 | | 210 835.00 | 210 835.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 993.00 | | | 13 993.00 |
DL TOTAL (I) | 15 993.00 | | | 15 993.00 |
DU Loans and Debts from Credit Institutions (3) | 169 969.00 | | | 169 969.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 237.00 | | | 16 237.00 |
DX Trade payables and related accounts | 2 618.00 | | | 2 618.00 |
DY Tax and social security liabilities | 7 170.00 | | | 7 170.00 |
EC TOTAL (IV) | 195 995.00 | | | 195 995.00 |
EE Grand total (I to V) | 211 988.00 | | | 211 988.00 |
EG Accrued income and payables due within one year | 56 411.00 | | | 56 411.00 |
EI Including equity loans | 16 237.00 | | | 16 237.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 667.00 | | 36 667.00 | 36 667.00 |
FJ Net sales | 36 667.00 | | 36 667.00 | 36 667.00 |
FR Total operating income (I) | | | 36 667.00 | |
FW Other purchases and external expenses | | | 11 555.00 | |
FY Salaries and Wages | | | 6 500.00 | |
GF Total Operating Expenses (II) | | | 18 055.00 | |
GG - OPERATING RESULT (I - II) | | | 18 611.00 | |
GR Interest and similar expenses | | | 2 149.00 | |
GU Total financial expenses (VI) | | | 2 149.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 462.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 469.00 | | | 2 469.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 667.00 | | | 36 667.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 673.00 | | | 22 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 993.00 | | | 13 993.00 |
| |
| 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 | 2 618.00 | 2 618.00 | | 2 618.00 |
8E Income Taxes | 2 469.00 | 2 469.00 | | 2 469.00 |
VB VAT | 370.00 | 370.00 | | 370.00 |
VH Loans with a maturity of more than one year at origin | 169 969.00 | 30 386.00 | 115 034.00 | 169 969.00 |
VI Group and Associates | 16 237.00 | 16 237.00 | | 16 237.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VK Loans repaid during the year | 30 045.00 | | | 30 045.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 370.00 | 370.00 | | 370.00 |
VW VAT | 4 701.00 | 4 701.00 | | 4 701.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 195 995.00 | 56 411.00 | 115 034.00 | 195 995.00 |
