| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 148 000.00 | | 148 000.00 | 148 000.00 |
BZ Other receivables | 37 853.00 | | 37 853.00 | 37 853.00 |
CF Cash and cash equivalents | 28 264.00 | | 28 264.00 | 28 264.00 |
CJ TOTAL (II) | 66 117.00 | | 66 117.00 | 66 117.00 |
CO Grand total (0 to V) | 214 117.00 | | 214 117.00 | 214 117.00 |
CU Other investments | 148 000.00 | | 148 000.00 | 148 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 185 490.00 | 125 271.00 | | 185 490.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 858.00 | 60 219.00 | | 20 858.00 |
DL TOTAL (I) | 211 848.00 | 190 990.00 | | 211 848.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 381.00 | | |
DX Trade payables and related accounts | 660.00 | 792.00 | | 660.00 |
DY Tax and social security liabilities | 1 609.00 | 1 627.00 | | 1 609.00 |
EC TOTAL (IV) | 2 269.00 | 4 800.00 | | 2 269.00 |
EE Grand total (I to V) | 214 117.00 | 195 790.00 | | 214 117.00 |
EG Accrued income and payables due within one year | 2 269.00 | 2 419.00 | | 2 269.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 30 000.00 | |
FJ Net sales | | | 30 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 30 001.00 | |
FW Other purchases and external expenses | | | 3 622.00 | |
FX Taxes, duties, and similar payments | | | 575.00 | |
FZ Social Security Contributions | | | 1 259.00 | |
GF Total Operating Expenses (II) | | | 5 456.00 | |
GG - OPERATING RESULT (I - II) | | | 24 545.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 539.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 681.00 | 4 424.00 | | 3 681.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 001.00 | 69 500.00 | | 30 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 143.00 | 9 281.00 | | 9 143.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 858.00 | 60 219.00 | | 20 858.00 |
| |
| 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 | 660.00 | 660.00 | | 660.00 |
8D Social Security and Other Social Organizations | 1 609.00 | 1 609.00 | | 1 609.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 37 853.00 | 37 853.00 | | 37 853.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 853.00 | 37 853.00 | | 37 853.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 269.00 | 2 269.00 | | 2 269.00 |
