| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 200 000.00 | 1 200 000.00 | | 1 200 000.00 |
BJ TOTAL (I) | 1 200 000.00 | 1 200 000.00 | | 1 200 000.00 |
BZ Other receivables | 553.00 | | 553.00 | 553.00 |
CF Cash and cash equivalents | 298.00 | | 298.00 | 298.00 |
CJ TOTAL (II) | 851.00 | | 851.00 | 851.00 |
CO Grand total (0 to V) | 1 200 851.00 | 1 200 000.00 | 851.00 | 1 200 851.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -278 098.00 | -315 162.00 | | -278 098.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 316.00 | 37 064.00 | | 23 316.00 |
DL TOTAL (I) | -253 781.00 | -277 098.00 | | -253 781.00 |
DV Miscellaneous Loans and Financial Debts (4) | 252 233.00 | 277 497.00 | | 252 233.00 |
DX Trade payables and related accounts | 2 400.00 | | | 2 400.00 |
EC TOTAL (IV) | 254 633.00 | 277 497.00 | | 254 633.00 |
EE Grand total (I to V) | 851.00 | 399.00 | | 851.00 |
EI Including equity loans | 252 233.00 | | | 252 233.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 000.00 | | 40 000.00 | 40 000.00 |
FJ Net sales | 40 000.00 | | 40 000.00 | 40 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 40 000.00 | |
FW Other purchases and external expenses | | | 2 847.00 | |
GF Total Operating Expenses (II) | | | 2 847.00 | |
GG - OPERATING RESULT (I - II) | | | 37 152.00 | |
GR Interest and similar expenses | | | 4 768.00 | |
GU Total financial expenses (VI) | | | 4 768.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 768.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 15.00 | | |
HD Total exceptional income (VII) | | 15.00 | | |
HF Exceptional expenses on capital transactions | | 15.00 | | |
HH Total exceptional expenses (VIII) | | 15.00 | | |
HK Income tax | 9 068.00 | 14 413.00 | | 9 068.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | 60 016.00 | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 683.00 | 22 951.00 | | 16 683.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 316.00 | 37 064.00 | | 23 316.00 |
| |
| 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 | 1 200 000.00 | | | 1 200 000.00 |
I4 DECREASES Grand Total | | | 1 200 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 200 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 200 000.00 | | | 1 200 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 200 000.00 | | | 1 200 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 200 000.00 | | | 1 200 000.00 |
| |
| 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 | 243 165.00 | 4 768.00 | | 243 165.00 |
8B Suppliers and Related Accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
VB VAT | 553.00 | 553.00 | | 553.00 |
VI Group and Associates | 9 068.00 | 9 068.00 | | 9 068.00 |
VK Loans repaid during the year | 17 025.00 | | | 17 025.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 553.00 | 553.00 | | 553.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 254 633.00 | 16 236.00 | | 254 633.00 |
