| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 779 650.00 | | 779 650.00 | 779 650.00 |
BZ Other receivables | 27.00 | | 27.00 | 27.00 |
CF Cash and cash equivalents | 32 224.00 | | 32 224.00 | 32 224.00 |
CJ TOTAL (II) | 32 251.00 | | 32 251.00 | 32 251.00 |
CO Grand total (0 to V) | 811 901.00 | | 811 901.00 | 811 901.00 |
CU Other investments | 779 650.00 | | 779 650.00 | 779 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 372 280.00 | | | 372 280.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 400.00 | | | 28 400.00 |
DL TOTAL (I) | 422 679.00 | | | 422 679.00 |
DU Loans and Debts from Credit Institutions (3) | 284 225.00 | | | 284 225.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 565.00 | | | 101 565.00 |
DX Trade payables and related accounts | 683.00 | | | 683.00 |
DY Tax and social security liabilities | 2 748.00 | | | 2 748.00 |
EC TOTAL (IV) | 389 222.00 | | | 389 222.00 |
EE Grand total (I to V) | 811 901.00 | | | 811 901.00 |
EG Accrued income and payables due within one year | 195 895.00 | | | 195 895.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 60 004.00 | |
FW Other purchases and external expenses | | | 3 310.00 | |
FX Taxes, duties, and similar payments | | | 567.00 | |
FY Salaries and Wages | | | 11 597.00 | |
FZ Social Security Contributions | | | 5 721.00 | |
GF Total Operating Expenses (II) | | | 21 196.00 | |
GG - OPERATING RESULT (I - II) | | | 38 808.00 | |
GR Interest and similar expenses | | | 5 396.00 | |
GU Total financial expenses (VI) | | | 5 396.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 396.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 412.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 012.00 | | | 5 012.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 004.00 | | | 60 004.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 604.00 | | | 31 604.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 400.00 | | | 28 400.00 |
| |
| 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 | 101 565.00 | 101 565.00 | | 101 565.00 |
8B Suppliers and Related Accounts | 683.00 | 683.00 | | 683.00 |
8D Social Security and Other Social Organizations | 2 748.00 | 2 748.00 | | 2 748.00 |
VG Loans with a maturity of up to one year at origin | 284 225.00 | 90 898.00 | 193 327.00 | 284 225.00 |
VS Prepaid expenses | 27.00 | 27.00 | | 27.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27.00 | 27.00 | | 27.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 389 222.00 | 195 895.00 | 193 327.00 | 389 222.00 |
