| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 110 047.00 | | 110 047.00 | 110 047.00 |
BX Customers and related accounts | 68 390.00 | | 68 390.00 | 68 390.00 |
BZ Other receivables | 300 465.00 | | 300 465.00 | 300 465.00 |
CF Cash and cash equivalents | 1 141.00 | | 1 141.00 | 1 141.00 |
CJ TOTAL (II) | 369 996.00 | | 369 996.00 | 369 996.00 |
CO Grand total (0 to V) | 480 043.00 | | 480 043.00 | 480 043.00 |
CU Other investments | 110 047.00 | | 110 047.00 | 110 047.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 000.00 | 170 000.00 | | 170 000.00 |
DD Legal reserve (1) | 4 520.00 | 4 520.00 | | 4 520.00 |
DH Retained earnings | -14 499.00 | -18 077.00 | | -14 499.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 163.00 | 3 578.00 | | 6 163.00 |
DL TOTAL (I) | 166 183.00 | 160 020.00 | | 166 183.00 |
DU Loans and Debts from Credit Institutions (3) | 60 000.00 | 60 000.00 | | 60 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 247 074.00 | 247 785.00 | | 247 074.00 |
DX Trade payables and related accounts | 6 083.00 | 16 518.00 | | 6 083.00 |
DY Tax and social security liabilities | 703.00 | 703.00 | | 703.00 |
EC TOTAL (IV) | 313 860.00 | 325 005.00 | | 313 860.00 |
EE Grand total (I to V) | 480 043.00 | 485 026.00 | | 480 043.00 |
EI Including equity loans | 247 074.00 | | | 247 074.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FR Total operating income (I) | | | 30 000.00 | |
FW Other purchases and external expenses | | | 21 190.00 | |
FX Taxes, duties, and similar payments | | | 262.00 | |
FZ Social Security Contributions | | | 1 185.00 | |
GF Total Operating Expenses (II) | | | 22 637.00 | |
GG - OPERATING RESULT (I - II) | | | 7 363.00 | |
GR Interest and similar expenses | | | 1 200.00 | |
GU Total financial expenses (VI) | | | 1 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 163.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | 32 000.00 | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 837.00 | 28 423.00 | | 23 837.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 163.00 | 3 578.00 | | 6 163.00 |
| |
| 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 | 110 047.00 | | | 110 047.00 |
I3 DECREASES Total Financial Fixed Assets | | | 110 047.00 | |
I4 DECREASES Grand Total | | | 110 047.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 110 047.00 | | | 110 047.00 |
| |
| 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 | 6 083.00 | 6 083.00 | | 6 083.00 |
8D Social Security and Other Social Organizations | 703.00 | 703.00 | | 703.00 |
UX Other trade receivables | 68 390.00 | 68 390.00 | | 68 390.00 |
VB VAT | 3 468.00 | 3 468.00 | | 3 468.00 |
VC Group and associates | 296 997.00 | 296 997.00 | | 296 997.00 |
VH Loans with a maturity of more than one year at origin | 60 000.00 | 60 000.00 | | 60 000.00 |
VI Group and Associates | 247 074.00 | 247 074.00 | | 247 074.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 368 855.00 | 368 855.00 | | 368 855.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 313 860.00 | 313 860.00 | | 313 860.00 |
