| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 375 000.00 | | 375 000.00 | 375 000.00 |
BZ Other receivables | 29 326.00 | | 29 326.00 | 29 326.00 |
CF Cash and cash equivalents | 16 940.00 | | 16 940.00 | 16 940.00 |
CJ TOTAL (II) | 46 267.00 | | 46 267.00 | 46 267.00 |
CO Grand total (0 to V) | 421 267.00 | | 421 267.00 | 421 267.00 |
CU Other investments | 375 000.00 | | 375 000.00 | 375 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 165 000.00 | 165 000.00 | | 165 000.00 |
DD Legal reserve (1) | 16 500.00 | 16 500.00 | | 16 500.00 |
DG Other reserves | 75 324.00 | 74 031.00 | | 75 324.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 078.00 | 1 294.00 | | 48 078.00 |
DL TOTAL (I) | 304 902.00 | 256 824.00 | | 304 902.00 |
DU Loans and Debts from Credit Institutions (3) | 112 916.00 | 136 738.00 | | 112 916.00 |
DV Miscellaneous Loans and Financial Debts (4) | 126.00 | 146.00 | | 126.00 |
DX Trade payables and related accounts | 1 717.00 | 1 717.00 | | 1 717.00 |
DY Tax and social security liabilities | 1 606.00 | 2 343.00 | | 1 606.00 |
EC TOTAL (IV) | 116 364.00 | 140 944.00 | | 116 364.00 |
EE Grand total (I to V) | 421 267.00 | 397 768.00 | | 421 267.00 |
EG Accrued income and payables due within one year | 27 558.00 | 28 028.00 | | 27 558.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 000.00 | | 90 000.00 | 90 000.00 |
FJ Net sales | 90 000.00 | | 90 000.00 | 90 000.00 |
FR Total operating income (I) | | | 90 000.00 | |
FW Other purchases and external expenses | | | 2 201.00 | |
FX Taxes, duties, and similar payments | | | 8 124.00 | |
FY Salaries and Wages | | | 54 473.00 | |
FZ Social Security Contributions | | | 25 967.00 | |
GF Total Operating Expenses (II) | | | 90 765.00 | |
GG - OPERATING RESULT (I - II) | | | -765.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 452.00 | |
GP Total financial income (V) | | | 50 452.00 | |
GR Interest and similar expenses | | | 1 490.00 | |
GU Total financial expenses (VI) | | | 1 490.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 962.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 197.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 14.00 | | | 14.00 |
HH Total exceptional expenses (VIII) | 14.00 | | | 14.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14.00 | | | -14.00 |
HK Income tax | 105.00 | 228.00 | | 105.00 |
HL TOTAL REVENUE (I + III + V + VII) | 140 452.00 | 90 695.00 | | 140 452.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 374.00 | 89 401.00 | | 92 374.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 078.00 | 1 294.00 | | 48 078.00 |
| |
| 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 | 126.00 | 126.00 | | 126.00 |
8B Suppliers and Related Accounts | 1 717.00 | 1 717.00 | | 1 717.00 |
8D Social Security and Other Social Organizations | 1 606.00 | 1 606.00 | | 1 606.00 |
UX Other trade receivables | 29 326.00 | 29 326.00 | | 29 326.00 |
VH Loans with a maturity of more than one year at origin | 112 916.00 | 24 109.00 | 88 806.00 | 112 916.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 326.00 | 29 326.00 | | 29 326.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 364.00 | 27 558.00 | 88 806.00 | 116 364.00 |
