| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 429 300.00 | | 429 300.00 | 429 300.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 24 720.00 | | 24 720.00 | 24 720.00 |
CF Cash and cash equivalents | 113 219.00 | | 113 219.00 | 113 219.00 |
CJ TOTAL (II) | 137 939.00 | | 137 939.00 | 137 939.00 |
CO Grand total (0 to V) | 567 239.00 | | 567 239.00 | 567 239.00 |
CU Other investments | 429 300.00 | | 429 300.00 | 429 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 428 400.00 | 428 400.00 | | 428 400.00 |
DD Legal reserve (1) | 30 000.00 | 20 000.00 | | 30 000.00 |
DG Other reserves | 61 827.00 | 42 835.00 | | 61 827.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 085.00 | 28 992.00 | | 43 085.00 |
DL TOTAL (I) | 563 313.00 | 520 227.00 | | 563 313.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 147.00 | | |
DX Trade payables and related accounts | 1 890.00 | 1 560.00 | | 1 890.00 |
DY Tax and social security liabilities | 2 037.00 | 7 129.00 | | 2 037.00 |
EC TOTAL (IV) | 3 927.00 | 8 836.00 | | 3 927.00 |
EE Grand total (I to V) | 567 239.00 | 529 063.00 | | 567 239.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 123 000.00 | | 123 000.00 | 123 000.00 |
FJ Net sales | 123 000.00 | | 123 000.00 | 123 000.00 |
FR Total operating income (I) | | | 123 000.00 | |
FW Other purchases and external expenses | | | 2 513.00 | |
FX Taxes, duties, and similar payments | | | 1 656.00 | |
FY Salaries and Wages | | | 85 500.00 | |
FZ Social Security Contributions | | | 39 731.00 | |
GF Total Operating Expenses (II) | | | 129 400.00 | |
GG - OPERATING RESULT (I - II) | | | -6 400.00 | |
GI Supported loss or transferred profit (IV) | | | 915.00 | |
GL Other interest and similar income | | | 50 400.00 | |
GP Total financial income (V) | | | 50 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 085.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 4 088.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 173 400.00 | 172 136.00 | | 173 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 315.00 | 143 144.00 | | 130 315.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 085.00 | 28 992.00 | | 43 085.00 |
| |
| 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 | 1 890.00 | 1 890.00 | | 1 890.00 |
8D Social Security and Other Social Organizations | 2 037.00 | 2 037.00 | | 2 037.00 |
VS Prepaid expenses | 24 720.00 | 24 720.00 | | 24 720.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 720.00 | 24 720.00 | | 24 720.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 927.00 | 3 927.00 | | 3 927.00 |
