| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 230 000.00 | 98 000.00 | 132 000.00 | 230 000.00 |
BX Customers and related accounts | 4 890.00 | | 4 890.00 | 4 890.00 |
BZ Other receivables | 608.00 | | 608.00 | 608.00 |
CF Cash and cash equivalents | 4 298.00 | | 4 298.00 | 4 298.00 |
CJ TOTAL (II) | 9 797.00 | | 9 797.00 | 9 797.00 |
CO Grand total (0 to V) | 239 797.00 | 98 000.00 | 141 797.00 | 239 797.00 |
CU Other investments | 230 000.00 | 98 000.00 | 132 000.00 | 230 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 112 644.00 | 123 901.00 | | 112 644.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 591.00 | -11 257.00 | | 18 591.00 |
DL TOTAL (I) | 136 735.00 | 118 144.00 | | 136 735.00 |
DV Miscellaneous Loans and Financial Debts (4) | 800.00 | 800.00 | | 800.00 |
DX Trade payables and related accounts | 2 813.00 | 888.00 | | 2 813.00 |
DY Tax and social security liabilities | 1 449.00 | | | 1 449.00 |
EC TOTAL (IV) | 5 062.00 | 1 688.00 | | 5 062.00 |
EE Grand total (I to V) | 141 797.00 | 119 832.00 | | 141 797.00 |
EG Accrued income and payables due within one year | 5 062.00 | 1 688.00 | | 5 062.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 407.00 | | 27 407.00 | 27 407.00 |
FJ Net sales | 27 407.00 | | 27 407.00 | 27 407.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 000.00 | |
FR Total operating income (I) | | | 42 407.00 | |
FW Other purchases and external expenses | | | 2 989.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 15 000.00 | |
FZ Social Security Contributions | | | 5 194.00 | |
GB Operating Expenses - Provisions | | | | |
GF Total Operating Expenses (II) | | | 23 183.00 | |
GG - OPERATING RESULT (I - II) | | | 19 224.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 225.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 5 194.00 | | | 5 194.00 |
HK Income tax | 634.00 | | | 634.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 407.00 | 105 500.00 | | 42 407.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 817.00 | 116 757.00 | | 23 817.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 591.00 | -11 257.00 | | 18 591.00 |
| |
| 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 | 230 000.00 | | | 230 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 230 000.00 | |
I4 DECREASES Grand Total | | | 230 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 230 000.00 | | | 230 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 113 000.00 | | 15 000.00 | 113 000.00 |
7C Grand total | 113 000.00 | | 15 000.00 | 113 000.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 15 000.00 | |
| |
| 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 | 2 813.00 | 2 813.00 | | 2 813.00 |
8E Income Taxes | 634.00 | 634.00 | | 634.00 |
UX Other trade receivables | 4 890.00 | 4 890.00 | | 4 890.00 |
VB VAT | 608.00 | 608.00 | | 608.00 |
VI Group and Associates | 800.00 | 800.00 | | 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 498.00 | 5 498.00 | | 5 498.00 |
VW VAT | 815.00 | 815.00 | | 815.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 062.00 | 5 062.00 | | 5 062.00 |
