| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 050 000.00 | | 1 050 000.00 | 1 050 000.00 |
BX Customers and related accounts | 13 200.00 | | 13 200.00 | 13 200.00 |
BZ Other receivables | 59 215.00 | | 59 215.00 | 59 215.00 |
CF Cash and cash equivalents | 53 154.00 | | 53 154.00 | 53 154.00 |
CJ TOTAL (II) | 125 569.00 | | 125 569.00 | 125 569.00 |
CO Grand total (0 to V) | 1 175 569.00 | | 1 175 569.00 | 1 175 569.00 |
CU Other investments | 1 050 000.00 | | 1 050 000.00 | 1 050 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 750 000.00 | | | 750 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 140.00 | | | 45 140.00 |
DL TOTAL (I) | 795 140.00 | | | 795 140.00 |
DU Loans and Debts from Credit Institutions (3) | 351 026.00 | | | 351 026.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 909.00 | | | 6 909.00 |
DX Trade payables and related accounts | 1 400.00 | | | 1 400.00 |
DY Tax and social security liabilities | 21 094.00 | | | 21 094.00 |
EC TOTAL (IV) | 380 429.00 | | | 380 429.00 |
EE Grand total (I to V) | 1 175 569.00 | | | 1 175 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 110 000.00 | | 110 000.00 | 110 000.00 |
FJ Net sales | 110 000.00 | | 110 000.00 | 110 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 388.00 | |
FR Total operating income (I) | | | 113 388.00 | |
FW Other purchases and external expenses | | | 49 123.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FY Salaries and Wages | | | 96 184.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 145 421.00 | |
GG - OPERATING RESULT (I - II) | | | -32 032.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 584.00 | |
GP Total financial income (V) | | | 80 584.00 | |
GR Interest and similar expenses | | | 2 929.00 | |
GU Total financial expenses (VI) | | | 2 929.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 77 655.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 622.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 482.00 | | | 482.00 |
HL TOTAL REVENUE (I + III + V + VII) | 193 973.00 | | | 193 973.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 148 832.00 | | | 148 832.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 140.00 | | | 45 140.00 |
| |
| 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 | | | 1 050 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 050 000.00 | |
I4 DECREASES Grand Total | | | 1 050 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 050 000.00 | |
| |
| 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 | 1 400.00 | 1 400.00 | | 1 400.00 |
8D Social Security and Other Social Organizations | 16 270.00 | 16 270.00 | | 16 270.00 |
8E Income Taxes | 482.00 | 482.00 | | 482.00 |
UX Other trade receivables | 13 200.00 | 13 200.00 | | 13 200.00 |
VB VAT | 233.00 | 233.00 | | 233.00 |
VC Group and associates | 58 982.00 | 58 982.00 | | 58 982.00 |
VH Loans with a maturity of more than one year at origin | 351 026.00 | 51 026.00 | 200 000.00 | 351 026.00 |
VI Group and Associates | 6 909.00 | 6 909.00 | | 6 909.00 |
VJ Loans taken out during the year | 350 000.00 | | | 350 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 72 415.00 | 72 415.00 | | 72 415.00 |
VW VAT | 4 342.00 | 4 342.00 | | 4 342.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 380 429.00 | 80 429.00 | 200 000.00 | 380 429.00 |
