| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 1 181 600.00 | | 1 181 600.00 | 1 181 600.00 |
BX Customers and related accounts | 27 000.00 | | 27 000.00 | 27 000.00 |
BZ Other receivables | 236.00 | | 236.00 | 236.00 |
CF Cash and cash equivalents | 32 520.00 | | 32 520.00 | 32 520.00 |
CJ TOTAL (II) | 59 756.00 | | 59 756.00 | 59 756.00 |
CO Grand total (0 to V) | 1 241 356.00 | | 1 241 356.00 | 1 241 356.00 |
CU Other investments | 1 166 600.00 | | 1 166 600.00 | 1 166 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 502 600.00 | | | 502 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 816.00 | | | 20 816.00 |
DL TOTAL (I) | 523 416.00 | | | 523 416.00 |
DU Loans and Debts from Credit Institutions (3) | 399 349.00 | | | 399 349.00 |
DV Miscellaneous Loans and Financial Debts (4) | 308 319.00 | | | 308 319.00 |
DX Trade payables and related accounts | 1 416.00 | | | 1 416.00 |
DY Tax and social security liabilities | 8 856.00 | | | 8 856.00 |
EC TOTAL (IV) | 717 940.00 | | | 717 940.00 |
EE Grand total (I to V) | 1 241 356.00 | | | 1 241 356.00 |
EG Accrued income and payables due within one year | 385 508.00 | | | 385 508.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 222 000.00 | | 222 000.00 | 222 000.00 |
FJ Net sales | 222 000.00 | | 222 000.00 | 222 000.00 |
FR Total operating income (I) | | | 222 000.00 | |
FW Other purchases and external expenses | | | 24 742.00 | |
FX Taxes, duties, and similar payments | | | 1 200.00 | |
FY Salaries and Wages | | | 186 499.00 | |
GF Total Operating Expenses (II) | | | 212 441.00 | |
GG - OPERATING RESULT (I - II) | | | 9 559.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 000.00 | |
GP Total financial income (V) | | | 18 000.00 | |
GR Interest and similar expenses | | | 6 087.00 | |
GU Total financial expenses (VI) | | | 6 087.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 913.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 472.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 656.00 | | | 656.00 |
HL TOTAL REVENUE (I + III + V + VII) | 240 000.00 | | | 240 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 219 184.00 | | | 219 184.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 816.00 | | | 20 816.00 |
| |
| 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 | | | 1 181 600.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 181 600.00 | |
I4 DECREASES Grand Total | | | 1 181 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 181 600.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 22 233.00 | 22 233.00 | | 22 233.00 |
8B Suppliers and Related Accounts | 1 416.00 | 1 416.00 | | 1 416.00 |
8E Income Taxes | 656.00 | 656.00 | | 656.00 |
UX Other trade receivables | 27 000.00 | 27 000.00 | | 27 000.00 |
VB VAT | 236.00 | 236.00 | | 236.00 |
VH Loans with a maturity of more than one year at origin | 399 349.00 | 66 917.00 | 264 380.00 | 399 349.00 |
VI Group and Associates | 286 086.00 | 286 086.00 | | 286 086.00 |
VJ Loans taken out during the year | 460 000.00 | | | 460 000.00 |
VK Loans repaid during the year | 63 405.00 | | | 63 405.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 236.00 | 27 236.00 | | 27 236.00 |
VW VAT | 8 200.00 | 8 200.00 | | 8 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 717 940.00 | 385 508.00 | 264 380.00 | 717 940.00 |
