| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 54 000.00 | | 54 000.00 | 54 000.00 |
BX Customers and related accounts | 56 760.00 | | 56 760.00 | 56 760.00 |
BZ Other receivables | 589.00 | | 589.00 | 589.00 |
CF Cash and cash equivalents | 9 920.00 | | 9 920.00 | 9 920.00 |
CJ TOTAL (II) | 67 269.00 | | 67 269.00 | 67 269.00 |
CO Grand total (0 to V) | 121 269.00 | | 121 269.00 | 121 269.00 |
CU Other investments | 54 000.00 | | 54 000.00 | 54 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 54 000.00 | | | 54 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 066.00 | | | 44 066.00 |
DL TOTAL (I) | 98 066.00 | | | 98 066.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000.00 | | | 1 000.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
DY Tax and social security liabilities | 21 003.00 | | | 21 003.00 |
EC TOTAL (IV) | 23 203.00 | | | 23 203.00 |
EE Grand total (I to V) | 121 269.00 | | | 121 269.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 57 300.00 | |
FJ Net sales | | | 57 300.00 | |
FR Total operating income (I) | | | 57 300.00 | |
FW Other purchases and external expenses | | | 3 291.00 | |
FZ Social Security Contributions | | | 400.00 | |
GF Total Operating Expenses (II) | | | 3 691.00 | |
GG - OPERATING RESULT (I - II) | | | 53 609.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 609.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 543.00 | | | 9 543.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 300.00 | | | 57 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 234.00 | | | 13 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 066.00 | | | 44 066.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LQ ACQUISITIONS Total Financial Fixed Assets | 54 000.00 | | | 54 000.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8D Social Security and Other Social Organizations | 21 003.00 | 21 003.00 | | 21 003.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
UX Other trade receivables | 56 760.00 | 56 760.00 | | 56 760.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 589.00 | 589.00 | | 589.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 349.00 | 57 349.00 | | 57 349.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 203.00 | 23 203.00 | | 23 203.00 |
