| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 506 980.00 | |
BZ Other receivables | | | 71 168.00 | |
CF Cash and cash equivalents | | | 246 910.00 | |
CJ TOTAL (II) | | | 318 078.00 | |
CO Grand total (0 to V) | | | 825 058.00 | |
CU Other investments | | | 506 980.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 506 980.00 | 506 980.00 | | 506 980.00 |
DH Retained earnings | -9 804.00 | | | -9 804.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 275 673.00 | -9 804.00 | | 275 673.00 |
DL TOTAL (I) | 772 849.00 | 497 176.00 | | 772 849.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5 167.00 | | |
DX Trade payables and related accounts | 7 091.00 | 4 637.00 | | 7 091.00 |
DY Tax and social security liabilities | 44 917.00 | | | 44 917.00 |
EA Other liabilities | 200.00 | | | 200.00 |
EC TOTAL (IV) | 52 209.00 | 9 804.00 | | 52 209.00 |
EE Grand total (I to V) | 825 058.00 | 506 980.00 | | 825 058.00 |
EG Accrued income and payables due within one year | 52 209.00 | 9 804.00 | | 52 209.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 135 000.00 | | 135 000.00 | 135 000.00 |
FJ Net sales | 135 000.00 | | 135 000.00 | 135 000.00 |
FR Total operating income (I) | | | 135 000.00 | |
FW Other purchases and external expenses | | | 8 262.00 | |
FX Taxes, duties, and similar payments | | | 1 109.00 | |
FY Salaries and Wages | | | 68 400.00 | |
FZ Social Security Contributions | | | 26 541.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 104 321.00 | |
GG - OPERATING RESULT (I - II) | | | 30 679.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 250 000.00 | |
GP Total financial income (V) | | | 250 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 250 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 280 679.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 006.00 | | | 5 006.00 |
HL TOTAL REVENUE (I + III + V + VII) | 385 000.00 | | | 385 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 327.00 | 9 804.00 | | 109 327.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 275 673.00 | -9 804.00 | | 275 673.00 |
| |
| 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 | 506 980.00 | | | 506 980.00 |
I3 DECREASES Total Financial Fixed Assets | | | 506 980.00 | |
I4 DECREASES Grand Total | | | 506 980.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 506 980.00 | | | 506 980.00 |
| |
| 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 | 7 091.00 | 7 091.00 | | 7 091.00 |
8C Staff and Related Accounts | 5 900.00 | 5 900.00 | | 5 900.00 |
8D Social Security and Other Social Organizations | 7 110.00 | 7 110.00 | | 7 110.00 |
8E Income Taxes | 5 006.00 | 5 006.00 | | 5 006.00 |
8K Other liabilities (including liabilities related to repo transactions) | 200.00 | 200.00 | | 200.00 |
VB VAT | 1 136.00 | 1 136.00 | | 1 136.00 |
VC Group and associates | 70 031.00 | 70 031.00 | | 70 031.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 109.00 | 1 109.00 | | 1 109.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 168.00 | 71 168.00 | | 71 168.00 |
VW VAT | 25 792.00 | 25 792.00 | | 25 792.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 209.00 | 52 209.00 | | 52 209.00 |
