| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 538 511.00 | | 538 511.00 | 538 511.00 |
BX Customers and related accounts | 16 200.00 | | 16 200.00 | 16 200.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 26 837.00 | | 26 837.00 | 26 837.00 |
CJ TOTAL (II) | 43 037.00 | | 43 037.00 | 43 037.00 |
CO Grand total (0 to V) | 581 548.00 | | 581 548.00 | 581 548.00 |
CU Other investments | 538 511.00 | | 538 511.00 | 538 511.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 225 395.00 | 165 395.00 | | 225 395.00 |
DH Retained earnings | -17 243.00 | | | -17 243.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 788.00 | -17 243.00 | | 44 788.00 |
DL TOTAL (I) | 252 939.00 | 148 151.00 | | 252 939.00 |
DU Loans and Debts from Credit Institutions (3) | 132 536.00 | 154 000.00 | | 132 536.00 |
DV Miscellaneous Loans and Financial Debts (4) | 188 511.00 | 188 470.00 | | 188 511.00 |
DX Trade payables and related accounts | | 7 066.00 | | |
DY Tax and social security liabilities | 7 561.00 | 3 177.00 | | 7 561.00 |
EC TOTAL (IV) | 328 608.00 | 352 713.00 | | 328 608.00 |
EE Grand total (I to V) | 581 548.00 | 500 864.00 | | 581 548.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 54 000.00 | |
FJ Net sales | | | 54 000.00 | |
FR Total operating income (I) | | | 54 000.00 | |
FW Other purchases and external expenses | | | 4 562.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | -1 377.00 | |
GF Total Operating Expenses (II) | | | 3 185.00 | |
GG - OPERATING RESULT (I - II) | | | 50 815.00 | |
GR Interest and similar expenses | | | 1 165.00 | |
GU Total financial expenses (VI) | | | 1 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 165.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 649.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 861.00 | | | 4 861.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 000.00 | 13 500.00 | | 54 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 211.00 | 30 743.00 | | 9 211.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 788.00 | -17 243.00 | | 44 788.00 |
| |
| 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 | 478 511.00 | | 60 000.00 | 478 511.00 |
I3 DECREASES Total Financial Fixed Assets | | | 538 511.00 | |
I4 DECREASES Grand Total | | | 538 511.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 478 511.00 | | 60 000.00 | 478 511.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 394.00 | 394.00 | | 394.00 |
8E Income Taxes | 4 861.00 | 4 861.00 | | 4 861.00 |
UX Other trade receivables | 16 200.00 | 16 200.00 | | 16 200.00 |
VH Loans with a maturity of more than one year at origin | 132 536.00 | 21 639.00 | 88 352.00 | 132 536.00 |
VI Group and Associates | 188 117.00 | 188 117.00 | | 188 117.00 |
VK Loans repaid during the year | 21 463.00 | | | 21 463.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 200.00 | 16 200.00 | | 16 200.00 |
VW VAT | 2 700.00 | 2 700.00 | | 2 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 328 608.00 | 217 712.00 | 88 352.00 | 328 608.00 |
