| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 40.00 | | 40.00 | 40.00 |
BH Other financial assets | 1 841.00 | | 1 841.00 | 1 841.00 |
BJ TOTAL (I) | 121 731.00 | | 121 731.00 | 121 731.00 |
BX Customers and related accounts | 5 500.00 | | 5 500.00 | 5 500.00 |
BZ Other receivables | 109.00 | | 109.00 | 109.00 |
CF Cash and cash equivalents | 1 825.00 | | 1 825.00 | 1 825.00 |
CH Prepaid expenses | 2 082.00 | | 2 082.00 | 2 082.00 |
CJ TOTAL (II) | 9 517.00 | | 9 517.00 | 9 517.00 |
CO Grand total (0 to V) | 131 248.00 | | 131 248.00 | 131 248.00 |
CU Other investments | 119 850.00 | | 119 850.00 | 119 850.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -267.00 | | | -267.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 261.00 | -267.00 | | 15 261.00 |
DL TOTAL (I) | 17 994.00 | 2 732.00 | | 17 994.00 |
DU Loans and Debts from Credit Institutions (3) | 101 976.00 | 118 821.00 | | 101 976.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 832.00 | 1 296.00 | | 4 832.00 |
DX Trade payables and related accounts | 658.00 | 2 310.00 | | 658.00 |
DY Tax and social security liabilities | 5 787.00 | 3 124.00 | | 5 787.00 |
EC TOTAL (IV) | 113 254.00 | 125 552.00 | | 113 254.00 |
EE Grand total (I to V) | 131 248.00 | 128 285.00 | | 131 248.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FR Total operating income (I) | | | 60 000.00 | |
FW Other purchases and external expenses | | | 2 651.00 | |
FX Taxes, duties, and similar payments | | | 2 611.00 | |
FY Salaries and Wages | | | 22 800.00 | |
FZ Social Security Contributions | | | 10 586.00 | |
GE Other Expenses | | | 121.00 | |
GF Total Operating Expenses (II) | | | 38 771.00 | |
GG - OPERATING RESULT (I - II) | | | 21 228.00 | |
GR Interest and similar expenses | | | 2 293.00 | |
GU Total financial expenses (VI) | | | 2 293.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 293.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 935.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 674.00 | | | 3 674.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 000.00 | 20 000.00 | | 60 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 738.00 | 20 267.00 | | 44 738.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 261.00 | -267.00 | | 15 261.00 |
| |
| 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 | 121 731.00 | | | 121 731.00 |
I3 DECREASES Total Financial Fixed Assets | | | 121 731.00 | |
I4 DECREASES Grand Total | | | 121 731.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 121 731.00 | | | 121 731.00 |
| |
| 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 | 659.00 | 659.00 | | 659.00 |
8D Social Security and Other Social Organizations | 359.00 | 359.00 | | 359.00 |
8E Income Taxes | 3 674.00 | 3 674.00 | | 3 674.00 |
UT Other financial assets | 1 841.00 | | 1 841.00 | 1 841.00 |
UX Other trade receivables | 5 500.00 | 5 500.00 | | 5 500.00 |
VB VAT | 110.00 | 110.00 | | 110.00 |
VG Loans with a maturity of up to one year at origin | 38.00 | 38.00 | | 38.00 |
VH Loans with a maturity of more than one year at origin | 101 939.00 | 17 184.00 | 70 949.00 | 101 939.00 |
VI Group and Associates | 4 832.00 | 4 832.00 | | 4 832.00 |
VK Loans repaid during the year | 16 787.00 | | | 16 787.00 |
VQ Other Taxes, Duties, and Similar Debts | 38.00 | 38.00 | | 38.00 |
VS Prepaid expenses | 2 082.00 | 2 082.00 | | 2 082.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 533.00 | 7 692.00 | 1 841.00 | 9 533.00 |
VW VAT | 1 717.00 | 1 717.00 | | 1 717.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 254.00 | 28 499.00 | 70 949.00 | 113 254.00 |
