| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 245 000.00 | | 245 000.00 | 245 000.00 |
BJ TOTAL (I) | 245 000.00 | | 245 000.00 | 245 000.00 |
BX Customers and related accounts | 21 600.00 | | 21 600.00 | 21 600.00 |
BZ Other receivables | 3 205.00 | | 3 205.00 | 3 205.00 |
CF Cash and cash equivalents | 31 212.00 | | 31 212.00 | 31 212.00 |
CJ TOTAL (II) | 56 017.00 | | 56 017.00 | 56 017.00 |
CO Grand total (0 to V) | 301 017.00 | | 301 017.00 | 301 017.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500.00 | 3 500.00 | | 3 500.00 |
DD Legal reserve (1) | 350.00 | 350.00 | | 350.00 |
DG Other reserves | 215 691.00 | 171 070.00 | | 215 691.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 572.00 | 44 621.00 | | 7 572.00 |
DL TOTAL (I) | 227 113.00 | 219 541.00 | | 227 113.00 |
DU Loans and Debts from Credit Institutions (3) | 65 056.00 | 80 389.00 | | 65 056.00 |
DX Trade payables and related accounts | 5 249.00 | 5 096.00 | | 5 249.00 |
DY Tax and social security liabilities | 3 600.00 | 7 554.00 | | 3 600.00 |
EC TOTAL (IV) | 73 904.00 | 93 039.00 | | 73 904.00 |
EE Grand total (I to V) | 301 017.00 | 312 580.00 | | 301 017.00 |
EG Accrued income and payables due within one year | 24 545.00 | 27 984.00 | | 24 545.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 000.00 | | 18 000.00 | 18 000.00 |
FJ Net sales | 18 000.00 | | 18 000.00 | 18 000.00 |
FR Total operating income (I) | | | 18 000.00 | |
FW Other purchases and external expenses | | | 7 371.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 371.00 | |
GG - OPERATING RESULT (I - II) | | | 10 629.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 721.00 | |
GU Total financial expenses (VI) | | | 1 721.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 908.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 336.00 | 4 354.00 | | 1 336.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 000.00 | 57 000.00 | | 18 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 428.00 | 12 379.00 | | 10 428.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 572.00 | 44 621.00 | | 7 572.00 |
| |
| 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 | 245 000.00 | | | 245 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 245 000.00 | |
I4 DECREASES Grand Total | | | 245 000.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 245 000.00 | | | 245 000.00 |
| |
| 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 | 5 249.00 | 5 249.00 | | 5 249.00 |
UX Other trade receivables | 21 600.00 | 21 600.00 | | 21 600.00 |
VB VAT | 2 187.00 | 2 187.00 | | 2 187.00 |
VG Loans with a maturity of up to one year at origin | 65 056.00 | 15 697.00 | 49 359.00 | 65 056.00 |
VK Loans repaid during the year | 15 334.00 | | | 15 334.00 |
VM Income taxes | 1 018.00 | 1 018.00 | | 1 018.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 805.00 | 24 805.00 | | 24 805.00 |
VW VAT | 3 600.00 | 3 600.00 | | 3 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 904.00 | 24 545.00 | 49 359.00 | 73 904.00 |
