| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 250 000.00 | | 1 250 000.00 | 1 250 000.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 10 052.00 | | 10 052.00 | 10 052.00 |
CF Cash and cash equivalents | 84 353.00 | | 84 353.00 | 84 353.00 |
CH Prepaid expenses | 1 233.00 | | 1 233.00 | 1 233.00 |
CJ TOTAL (II) | 95 638.00 | | 95 638.00 | 95 638.00 |
CO Grand total (0 to V) | 1 345 638.00 | | 1 345 638.00 | 1 345 638.00 |
CU Other investments | 1 250 000.00 | | 1 250 000.00 | 1 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 700 495.00 | 663 585.00 | | 700 495.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 117 681.00 | 56 910.00 | | 117 681.00 |
DL TOTAL (I) | 1 148 177.00 | 1 050 495.00 | | 1 148 177.00 |
DU Loans and Debts from Credit Institutions (3) | 190 046.00 | 280 805.00 | | 190 046.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 000.00 | 3 000.00 | | 3 000.00 |
DX Trade payables and related accounts | 547.00 | 591.00 | | 547.00 |
DY Tax and social security liabilities | 3 868.00 | 2 400.00 | | 3 868.00 |
EC TOTAL (IV) | 197 461.00 | 286 796.00 | | 197 461.00 |
EE Grand total (I to V) | 1 345 638.00 | 1 337 291.00 | | 1 345 638.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 144 000.00 | | 144 000.00 | 144 000.00 |
FJ Net sales | 144 000.00 | | 144 000.00 | 144 000.00 |
FR Total operating income (I) | | | 144 000.00 | |
FW Other purchases and external expenses | | | 1 832.00 | |
FX Taxes, duties, and similar payments | | | 4 980.00 | |
FY Salaries and Wages | | | 37 741.00 | |
FZ Social Security Contributions | | | 19 141.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 63 694.00 | |
GG - OPERATING RESULT (I - II) | | | 80 306.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 60 000.00 | |
GR Interest and similar expenses | | | 5 908.00 | |
GU Total financial expenses (VI) | | | 5 908.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 092.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 134 398.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 508.00 | | |
HH Total exceptional expenses (VIII) | | 508.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -508.00 | | |
HK Income tax | 16 716.00 | 15 249.00 | | 16 716.00 |
HL TOTAL REVENUE (I + III + V + VII) | 204 000.00 | 144 000.00 | | 204 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 319.00 | 87 090.00 | | 86 319.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 117 681.00 | 56 910.00 | | 117 681.00 |
| |
| 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 | 1 250 000.00 | | | 1 250 000.00 |
I4 DECREASES Grand Total | | | 1 250 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 250 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 250 000.00 | | | 1 250 000.00 |
| |
| 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 | 547.00 | 547.00 | | 547.00 |
8E Income Taxes | 1 468.00 | 1 468.00 | | 1 468.00 |
VB VAT | 52.00 | 52.00 | | 52.00 |
VC Group and associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VH Loans with a maturity of more than one year at origin | 190 046.00 | 96 286.00 | 93 760.00 | 190 046.00 |
VI Group and Associates | 3 000.00 | 3 000.00 | | 3 000.00 |
VK Loans repaid during the year | 88 206.00 | | | 88 206.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VS Prepaid expenses | 1 233.00 | 1 233.00 | | 1 233.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 285.00 | 11 285.00 | | 11 285.00 |
VW VAT | 2 400.00 | 2 400.00 | | 2 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 197 461.00 | 103 701.00 | 93 760.00 | 197 461.00 |
