| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 324.00 | | 1 324.00 | 1 324.00 |
BJ TOTAL (I) | 1 324.00 | | 1 324.00 | 1 324.00 |
BX Customers and related accounts | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
BZ Other receivables | 1 314.00 | | 1 314.00 | 1 314.00 |
CF Cash and cash equivalents | 4 967.00 | | 4 967.00 | 4 967.00 |
CH Prepaid expenses | 663.00 | | 663.00 | 663.00 |
CJ TOTAL (II) | 1 206 943.00 | | 1 206 943.00 | 1 206 943.00 |
CO Grand total (0 to V) | 1 208 268.00 | | 1 208 268.00 | 1 208 268.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 687 150.00 | | | 687 150.00 |
DL TOTAL (I) | 692 150.00 | | | 692 150.00 |
DX Trade payables and related accounts | 7 951.00 | | | 7 951.00 |
DY Tax and social security liabilities | 505 096.00 | | | 505 096.00 |
EA Other liabilities | 3 071.00 | | | 3 071.00 |
EC TOTAL (IV) | 516 118.00 | | | 516 118.00 |
EE Grand total (I to V) | 1 208 268.00 | | | 1 208 268.00 |
EG Accrued income and payables due within one year | 516 118.00 | | | 516 118.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
FJ Net sales | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
FR Total operating income (I) | | | 1 000 000.00 | |
FW Other purchases and external expenses | | | 7 752.00 | |
GF Total Operating Expenses (II) | | | 7 752.00 | |
GG - OPERATING RESULT (I - II) | | | 992 248.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 992 246.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 305 096.00 | | | 305 096.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 000 000.00 | | | 1 000 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 312 850.00 | | | 312 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 687 150.00 | | | 687 150.00 |
| |
| 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 | | 1 324.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | | 1 324.00 | | |
| |
| 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 | 7 951.00 | 7 951.00 | | 7 951.00 |
8D Social Security and Other Social Organizations | 505 096.00 | 505 096.00 | | 505 096.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 071.00 | 3 071.00 | | 3 071.00 |
UT Other financial assets | 1 324.00 | | 1 324.00 | 1 324.00 |
UX Other trade receivables | 1 200 000.00 | 1 200 000.00 | | 1 200 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 314.00 | 1 314.00 | | 1 314.00 |
VS Prepaid expenses | 663.00 | 663.00 | | 663.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 203 301.00 | 1 201 976.00 | 1 324.00 | 1 203 301.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 516 118.00 | 516 118.00 | | 516 118.00 |
