| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 000.00 | | 10 000.00 | 10 000.00 |
BV Advances and down payments on orders | 6 000.00 | | 6 000.00 | 6 000.00 |
BX Customers and related accounts | 2 400.00 | | 2 400.00 | 2 400.00 |
BZ Other receivables | 300.00 | | 300.00 | 300.00 |
CF Cash and cash equivalents | 333 707.00 | | 333 707.00 | 333 707.00 |
CJ TOTAL (II) | 342 407.00 | | 342 407.00 | 342 407.00 |
CO Grand total (0 to V) | 352 407.00 | | 352 407.00 | 352 407.00 |
CS Evaluated investments - equity method | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 597.00 | | | 27 597.00 |
DL TOTAL (I) | 37 597.00 | | | 37 597.00 |
DV Miscellaneous Loans and Financial Debts (4) | 297 000.00 | | | 297 000.00 |
DX Trade payables and related accounts | 1 800.00 | 1.00 | | 1 800.00 |
DY Tax and social security liabilities | 16 009.00 | | | 16 009.00 |
EC TOTAL (IV) | 314 809.00 | | | 314 809.00 |
EE Grand total (I to V) | 352 407.00 | | | 352 407.00 |
EI Including equity loans | 297 000.00 | | | 297 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 39 000.00 | |
FJ Net sales | | | 39 000.00 | |
FR Total operating income (I) | | | 39 000.00 | |
FW Other purchases and external expenses | | | 2 965.00 | |
GF Total Operating Expenses (II) | | | 2 965.00 | |
GG - OPERATING RESULT (I - II) | | | 36 035.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 035.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 438.00 | | | 8 438.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 000.00 | | | 39 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 403.00 | | | 11 403.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 597.00 | | | 27 597.00 |
| |
| 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 | 10 000.00 | | | 10 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 000.00 | |
I4 DECREASES Grand Total | | | 10 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 000.00 | | | 10 000.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 313 009.00 | 313 009.00 | | 313 009.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 700.00 | 2 700.00 | | 2 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 314 809.00 | 314 809.00 | | 314 809.00 |
