| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 203 889.00 | | 203 889.00 | 203 889.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 227.00 | | 227.00 | 227.00 |
CF Cash and cash equivalents | 19 899.00 | | 19 899.00 | 19 899.00 |
CJ TOTAL (II) | 23 727.00 | | 23 727.00 | 23 727.00 |
CO Grand total (0 to V) | 227 615.00 | | 227 615.00 | 227 615.00 |
CU Other investments | 203 889.00 | | 203 889.00 | 203 889.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 466.00 | | | 20 466.00 |
DL TOTAL (I) | 220 466.00 | | | 220 466.00 |
DX Trade payables and related accounts | 1 363.00 | | | 1 363.00 |
DY Tax and social security liabilities | 5 787.00 | | | 5 787.00 |
EC TOTAL (IV) | 7 150.00 | | | 7 150.00 |
EE Grand total (I to V) | 227 615.00 | | | 227 615.00 |
EG Accrued income and payables due within one year | 7 150.00 | | | 7 150.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 000.00 | | 36 000.00 | 36 000.00 |
FJ Net sales | 36 000.00 | | 36 000.00 | 36 000.00 |
FR Total operating income (I) | | | 36 000.00 | |
FW Other purchases and external expenses | | | 9 239.00 | |
FX Taxes, duties, and similar payments | | | 350.00 | |
FY Salaries and Wages | | | 2 258.00 | |
FZ Social Security Contributions | | | 74.00 | |
GF Total Operating Expenses (II) | | | 11 922.00 | |
GG - OPERATING RESULT (I - II) | | | 24 078.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 078.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 612.00 | | | 3 612.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 000.00 | | | 36 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 534.00 | | | 15 534.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 466.00 | | | 20 466.00 |
| |
| 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 | | | 203 889.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 203 889.00 | |
I4 DECREASES Grand Total | | | 203 889.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12.00 | | | 12.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 203 889.00 | |
| |
| 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 | 1 363.00 | 1 363.00 | | 1 363.00 |
8C Staff and Related Accounts | 727.00 | 727.00 | | 727.00 |
8D Social Security and Other Social Organizations | 183.00 | 183.00 | | 183.00 |
8E Income Taxes | 3 612.00 | 3 612.00 | | 3 612.00 |
UX Other trade receivables | 3 600.00 | 3 600.00 | | 3 600.00 |
VB VAT | 227.00 | 227.00 | | 227.00 |
VQ Other Taxes, Duties, and Similar Debts | 66.00 | 66.00 | | 66.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 827.00 | 3 827.00 | | 3 827.00 |
VW VAT | 1 198.00 | 1 198.00 | | 1 198.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 150.00 | 7 150.00 | | 7 150.00 |
