| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 63 610.00 | | 63 610.00 | 63 610.00 |
BJ TOTAL (I) | 63 610.00 | | 63 610.00 | 63 610.00 |
BX Customers and related accounts | 61 300.00 | | 61 300.00 | 61 300.00 |
BZ Other receivables | 31 521.00 | | 31 521.00 | 31 521.00 |
CF Cash and cash equivalents | 6 483.00 | | 6 483.00 | 6 483.00 |
CJ TOTAL (II) | 99 304.00 | | 99 304.00 | 99 304.00 |
CO Grand total (0 to V) | 162 914.00 | | 162 914.00 | 162 914.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 63 620.00 | 63 620.00 | | 63 620.00 |
DD Legal reserve (1) | 6 362.00 | | | 6 362.00 |
DG Other reserves | 38 449.00 | | | 38 449.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 644.00 | 44 811.00 | | 37 644.00 |
DL TOTAL (I) | 146 074.00 | 108 431.00 | | 146 074.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 364.00 | 5 364.00 | | 5 364.00 |
DX Trade payables and related accounts | 1 260.00 | 1 260.00 | | 1 260.00 |
DY Tax and social security liabilities | 10 217.00 | 11 517.00 | | 10 217.00 |
EC TOTAL (IV) | 16 840.00 | 18 140.00 | | 16 840.00 |
EE Grand total (I to V) | 162 914.00 | 126 571.00 | | 162 914.00 |
EG Accrued income and payables due within one year | 16 840.00 | 18 140.00 | | 16 840.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 36 000.00 | |
FJ Net sales | | | 36 000.00 | |
FR Total operating income (I) | | | 36 000.00 | |
FW Other purchases and external expenses | | | 1 899.00 | |
GF Total Operating Expenses (II) | | | 1 899.00 | |
GG - OPERATING RESULT (I - II) | | | 34 101.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 101.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 13 168.00 | 4 363.00 | | 13 168.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 168.00 | -4 363.00 | | -13 168.00 |
HK Income tax | 3 290.00 | 4 555.00 | | 3 290.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 000.00 | 59 333.00 | | 56 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 357.00 | 14 523.00 | | 18 357.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 644.00 | 44 811.00 | | 37 644.00 |
| |
| 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 | 63 610.00 | | | 63 610.00 |
I3 DECREASES Total Financial Fixed Assets | | | 63 610.00 | |
I4 DECREASES Grand Total | | | 63 610.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 63 610.00 | | | 63 610.00 |
| |
| 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 | 1 260.00 | 1 260.00 | | 1 260.00 |
UX Other trade receivables | 61 300.00 | 61 300.00 | | 61 300.00 |
VB VAT | 2 886.00 | 2 886.00 | | 2 886.00 |
VC Group and associates | 17 369.00 | 17 369.00 | | 17 369.00 |
VI Group and Associates | 5 364.00 | 5 364.00 | | 5 364.00 |
VM Income taxes | 1 266.00 | 1 266.00 | | 1 266.00 |
VS Prepaid expenses | 10 000.00 | 10 000.00 | | 10 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 92 821.00 | 92 821.00 | | 92 821.00 |
VW VAT | 10 217.00 | 10 217.00 | | 10 217.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 840.00 | 16 840.00 | | 16 840.00 |
