| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 50 000.00 | | 50 000.00 | 50 000.00 |
BJ TOTAL (I) | 90 004.00 | | 90 004.00 | 90 004.00 |
BZ Other receivables | 459.00 | | 459.00 | 459.00 |
CF Cash and cash equivalents | 17 212.00 | | 17 212.00 | 17 212.00 |
CJ TOTAL (II) | 17 671.00 | | 17 671.00 | 17 671.00 |
CO Grand total (0 to V) | 107 675.00 | | 107 675.00 | 107 675.00 |
CU Other investments | 40 004.00 | | 40 004.00 | 40 004.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 974.00 | | | 33 974.00 |
DL TOTAL (I) | 34 974.00 | | | 34 974.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 000.00 | | | 50 000.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
DY Tax and social security liabilities | 21 501.00 | | | 21 501.00 |
EC TOTAL (IV) | 72 701.00 | | | 72 701.00 |
EE Grand total (I to V) | 107 675.00 | | | 107 675.00 |
EG Accrued income and payables due within one year | 72 701.00 | | | 72 701.00 |
EI Including equity loans | 50 000.00 | | | 50 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 296 468.00 | | 296 468.00 | 296 468.00 |
FJ Net sales | 296 468.00 | | 296 468.00 | 296 468.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 296 469.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 7 494.00 | |
FY Salaries and Wages | | | 182 918.00 | |
FZ Social Security Contributions | | | 66 071.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 256 500.00 | |
GG - OPERATING RESULT (I - II) | | | 39 969.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 995.00 | | | 5 995.00 |
HL TOTAL REVENUE (I + III + V + VII) | 296 469.00 | | | 296 469.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 262 495.00 | | | 262 495.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 974.00 | | | 33 974.00 |
| |
| 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 | | | 105 004.00 | |
I3 DECREASES Total Financial Fixed Assets | | 15 000.00 | 90 004.00 | |
I4 DECREASES Grand Total | | 15 000.00 | 90 004.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 105 004.00 | |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8D Social Security and Other Social Organizations | 9 850.00 | 9 850.00 | | 9 850.00 |
8E Income Taxes | 5 995.00 | 5 995.00 | | 5 995.00 |
VB VAT | 200.00 | 200.00 | | 200.00 |
VC Group and associates | 259.00 | 259.00 | | 259.00 |
VI Group and Associates | 50 000.00 | 50 000.00 | | 50 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 459.00 | 459.00 | | 459.00 |
VW VAT | 5 656.00 | 5 656.00 | | 5 656.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 701.00 | 72 701.00 | | 72 701.00 |
