| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 14 680.00 | | 14 680.00 | 14 680.00 |
BX Customers and related accounts | 50 000.00 | | 50 000.00 | 50 000.00 |
BZ Other receivables | 330.00 | | 330.00 | 330.00 |
CF Cash and cash equivalents | 6 423.00 | | 6 423.00 | 6 423.00 |
CJ TOTAL (II) | 56 753.00 | | 56 753.00 | 56 753.00 |
CO Grand total (0 to V) | 71 433.00 | | 71 433.00 | 71 433.00 |
CU Other investments | 14 680.00 | | 14 680.00 | 14 680.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -1 256.00 | | | -1 256.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 834.00 | | | 51 834.00 |
DL TOTAL (I) | 51 578.00 | | | 51 578.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 580.00 | | | 6 580.00 |
DY Tax and social security liabilities | 13 275.00 | | | 13 275.00 |
EC TOTAL (IV) | 19 855.00 | | | 19 855.00 |
EE Grand total (I to V) | 71 433.00 | | | 71 433.00 |
EG Accrued income and payables due within one year | 19 855.00 | | | 19 855.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 000.00 | | 50 000.00 | 50 000.00 |
FJ Net sales | 50 000.00 | | 50 000.00 | 50 000.00 |
FR Total operating income (I) | | | 50 000.00 | |
FW Other purchases and external expenses | | | 891.00 | |
GF Total Operating Expenses (II) | | | 891.00 | |
GG - OPERATING RESULT (I - II) | | | 49 109.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 000.00 | |
GP Total financial income (V) | | | 16 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 109.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 13 275.00 | | | 13 275.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 000.00 | | | 66 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 166.00 | | | 14 166.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 834.00 | | | 51 834.00 |
| |
| 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 | 5 180.00 | | | 5 180.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 680.00 | |
I4 DECREASES Grand Total | | | 14 680.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 180.00 | | | 5 180.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 13 275.00 | 13 275.00 | | 13 275.00 |
UX Other trade receivables | 50 000.00 | 50 000.00 | | 50 000.00 |
VI Group and Associates | 6 580.00 | 6 580.00 | | 6 580.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 330.00 | 330.00 | | 330.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 330.00 | 50 330.00 | | 50 330.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 855.00 | 19 855.00 | | 19 855.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 162.00 | | | 162.00 |
XQ Rental, rental and co-ownership charges | 730.00 | | | 730.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 891.00 | | | 891.00 |
