| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 778.00 | 5 453.00 | 2 325.00 | 7 778.00 |
BJ TOTAL (I) | 58 778.00 | 5 453.00 | 53 325.00 | 58 778.00 |
BZ Other receivables | 284.00 | | 284.00 | 284.00 |
CF Cash and cash equivalents | 449.00 | | 449.00 | 449.00 |
CJ TOTAL (II) | 733.00 | | 733.00 | 733.00 |
CO Grand total (0 to V) | 59 511.00 | 5 453.00 | 54 058.00 | 59 511.00 |
CU Other investments | 51 000.00 | | 51 000.00 | 51 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 21 796.00 | 16 646.00 | | 21 796.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 602.00 | 8 845.00 | | 9 602.00 |
DL TOTAL (I) | 39 649.00 | 33 740.00 | | 39 649.00 |
DU Loans and Debts from Credit Institutions (3) | 11 591.00 | 19 153.00 | | 11 591.00 |
DV Miscellaneous Loans and Financial Debts (4) | 848.00 | 1 360.00 | | 848.00 |
DX Trade payables and related accounts | 1 704.00 | 1 464.00 | | 1 704.00 |
DY Tax and social security liabilities | 266.00 | 234.00 | | 266.00 |
EC TOTAL (IV) | 14 409.00 | 22 211.00 | | 14 409.00 |
EE Grand total (I to V) | 54 058.00 | 55 952.00 | | 54 058.00 |
EG Accrued income and payables due within one year | 10 514.00 | 10 625.00 | | 10 514.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 400.00 | | 2 400.00 | 2 400.00 |
FJ Net sales | 2 400.00 | | 2 400.00 | 2 400.00 |
FR Total operating income (I) | | | 2 400.00 | |
FW Other purchases and external expenses | | | 1 575.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 1 556.00 | |
GF Total Operating Expenses (II) | | | 3 131.00 | |
GG - OPERATING RESULT (I - II) | | | -731.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 600.00 | |
GP Total financial income (V) | | | 10 600.00 | |
GR Interest and similar expenses | | | 267.00 | |
GU Total financial expenses (VI) | | | 267.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 602.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 000.00 | 12 400.00 | | 13 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 398.00 | 3 555.00 | | 3 398.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 602.00 | 8 845.00 | | 9 602.00 |
| |
| 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 | 58 778.00 | | | 58 778.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 778.00 | | | 7 778.00 |
I4 DECREASES Grand Total | | | 58 778.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 778.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 51 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 51 000.00 | | | 51 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 897.00 | 1 556.00 | | 3 897.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 897.00 | 1 556.00 | | 3 897.00 |
| |
| 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 | 814.00 | 814.00 | | 814.00 |
8B Suppliers and Related Accounts | 1 704.00 | 1 704.00 | | 1 704.00 |
VB VAT | 284.00 | 284.00 | | 284.00 |
VG Loans with a maturity of up to one year at origin | 5.00 | 5.00 | | 5.00 |
VH Loans with a maturity of more than one year at origin | 11 586.00 | 7 691.00 | 3 895.00 | 11 586.00 |
VI Group and Associates | 34.00 | 34.00 | | 34.00 |
VK Loans repaid during the year | 7 562.00 | | | 7 562.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 284.00 | 284.00 | | 284.00 |
VW VAT | 266.00 | 266.00 | | 266.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 409.00 | 10 514.00 | 3 895.00 | 14 409.00 |
