| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 300 000.00 | | 300 000.00 | 300 000.00 |
BZ Other receivables | 5 201.00 | | 5 201.00 | 5 201.00 |
CF Cash and cash equivalents | 2 123.00 | | 2 123.00 | 2 123.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 7 324.00 | | 7 324.00 | 7 324.00 |
CO Grand total (0 to V) | 307 324.00 | | 307 324.00 | 307 324.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 400.00 | 9 400.00 | | 9 400.00 |
DD Legal reserve (1) | 940.00 | 940.00 | | 940.00 |
DG Other reserves | 177 506.00 | 75 777.00 | | 177 506.00 |
DH Retained earnings | | 147 038.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 155.00 | -45 309.00 | | -1 155.00 |
DL TOTAL (I) | 186 691.00 | 187 846.00 | | 186 691.00 |
DU Loans and Debts from Credit Institutions (3) | 18 945.00 | 23 168.00 | | 18 945.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 275.00 | 51 071.00 | | 32 275.00 |
DX Trade payables and related accounts | 4 310.00 | 2 673.00 | | 4 310.00 |
DY Tax and social security liabilities | 60 463.00 | 54 175.00 | | 60 463.00 |
EA Other liabilities | 4 640.00 | 800.00 | | 4 640.00 |
EC TOTAL (IV) | 120 633.00 | 131 887.00 | | 120 633.00 |
EE Grand total (I to V) | 307 324.00 | 319 733.00 | | 307 324.00 |
EG Accrued income and payables due within one year | 106 032.00 | 112 977.00 | | 106 032.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 106 800.00 | | 106 800.00 | 106 800.00 |
FJ Net sales | 106 800.00 | | 106 800.00 | 106 800.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 600.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 108 405.00 | |
FW Other purchases and external expenses | | | 8 038.00 | |
FX Taxes, duties, and similar payments | | | 753.00 | |
FY Salaries and Wages | | | 97 348.00 | |
FZ Social Security Contributions | | | 5 731.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 111 874.00 | |
GG - OPERATING RESULT (I - II) | | | -3 469.00 | |
GR Interest and similar expenses | | | 408.00 | |
GU Total financial expenses (VI) | | | 408.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -408.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 877.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 600.00 | | | 1 600.00 |
HF Exceptional expenses on capital transactions | | 1.00 | | |
HK Income tax | -2 722.00 | -11 111.00 | | -2 722.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 405.00 | 51 012.00 | | 108 405.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 560.00 | 96 321.00 | | 109 560.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 155.00 | -45 309.00 | | -1 155.00 |
| |
| 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 | 300 000.00 | | | 300 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 000.00 | |
I4 DECREASES Grand Total | | | 300 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 000.00 | | | 300 000.00 |
| |
| 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 | 4 310.00 | 4 310.00 | | 4 310.00 |
8C Staff and Related Accounts | 538.00 | 538.00 | | 538.00 |
8D Social Security and Other Social Organizations | 57 442.00 | 57 442.00 | | 57 442.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 639.00 | 4 639.00 | | 4 639.00 |
VB VAT | 718.00 | 718.00 | | 718.00 |
VH Loans with a maturity of more than one year at origin | 18 944.00 | 4 344.00 | 14 600.00 | 18 944.00 |
VI Group and Associates | 32 275.00 | 32 275.00 | | 32 275.00 |
VK Loans repaid during the year | 4 226.00 | | | 4 226.00 |
VM Income taxes | 4 013.00 | 4 013.00 | | 4 013.00 |
VQ Other Taxes, Duties, and Similar Debts | 703.00 | 703.00 | | 703.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 469.00 | 469.00 | | 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 201.00 | 5 201.00 | | 5 201.00 |
VW VAT | 1 778.00 | 1 778.00 | | 1 778.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 632.00 | 106 032.00 | 14 600.00 | 120 632.00 |
