| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 000.00 | 3 000.00 | | 3 000.00 |
BJ TOTAL (I) | 3 270.00 | 3 000.00 | 270.00 | 3 270.00 |
BZ Other receivables | 183 122.00 | | 183 122.00 | 183 122.00 |
CF Cash and cash equivalents | 38 715.00 | | 38 715.00 | 38 715.00 |
CJ TOTAL (II) | 221 837.00 | | 221 837.00 | 221 837.00 |
CO Grand total (0 to V) | 225 107.00 | 3 000.00 | 222 107.00 | 225 107.00 |
CU Other investments | 270.00 | | 270.00 | 270.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 199 244.00 | 133 410.00 | | 199 244.00 |
DL TOTAL (I) | 210 244.00 | 144 410.00 | | 210 244.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 429.00 | 2 916.00 | | 9 429.00 |
DX Trade payables and related accounts | 1 824.00 | 1 764.00 | | 1 824.00 |
DY Tax and social security liabilities | 610.00 | 6 220.00 | | 610.00 |
EC TOTAL (IV) | 11 863.00 | 10 900.00 | | 11 863.00 |
EE Grand total (I to V) | 222 107.00 | 155 310.00 | | 222 107.00 |
EG Accrued income and payables due within one year | 11 863.00 | 10 900.00 | | 11 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 120 000.00 | |
FJ Net sales | | | 120 000.00 | |
FR Total operating income (I) | | | 120 000.00 | |
FW Other purchases and external expenses | | | 18 081.00 | |
FX Taxes, duties, and similar payments | | | 1 243.00 | |
GF Total Operating Expenses (II) | | | 19 324.00 | |
GG - OPERATING RESULT (I - II) | | | 100 676.00 | |
GR Interest and similar expenses | | | 582.00 | |
GU Total financial expenses (VI) | | | 582.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -582.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 100 094.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 100 000.00 | 95 000.00 | | 100 000.00 |
HD Total exceptional income (VII) | 100 000.00 | 95 000.00 | | 100 000.00 |
HF Exceptional expenses on capital transactions | 850.00 | 500.00 | | 850.00 |
HH Total exceptional expenses (VIII) | 850.00 | 500.00 | | 850.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 99 150.00 | 94 500.00 | | 99 150.00 |
HL TOTAL REVENUE (I + III + V + VII) | 220 000.00 | 155 000.00 | | 220 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 756.00 | 21 590.00 | | 20 756.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 199 244.00 | 133 410.00 | | 199 244.00 |
| |
| 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 | 4 120.00 | | | 4 120.00 |
I3 DECREASES Total Financial Fixed Assets | | 850.00 | 270.00 | |
I4 DECREASES Grand Total | | 850.00 | 3 270.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 000.00 | | | 3 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 120.00 | | | 1 120.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 000.00 | | | 3 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 000.00 | | | 3 000.00 |
| |
| 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 | 1 824.00 | 1 824.00 | | 1 824.00 |
8D Social Security and Other Social Organizations | 610.00 | 610.00 | | 610.00 |
VI Group and Associates | 9 429.00 | 9 429.00 | | 9 429.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 183 122.00 | 183 122.00 | | 183 122.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 183 122.00 | 183 122.00 | | 183 122.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 863.00 | 11 863.00 | | 11 863.00 |
