| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 552.00 | 32.00 | 520.00 | 552.00 |
BJ TOTAL (I) | 100 552.00 | 32.00 | 100 520.00 | 100 552.00 |
CF Cash and cash equivalents | 23 263.00 | | 23 263.00 | 23 263.00 |
CJ TOTAL (II) | 23 263.00 | | 23 263.00 | 23 263.00 |
CO Grand total (0 to V) | 123 814.00 | 32.00 | 123 782.00 | 123 814.00 |
CS Evaluated investments - equity method | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 989.00 | | | 21 989.00 |
DL TOTAL (I) | 31 989.00 | | | 31 989.00 |
DU Loans and Debts from Credit Institutions (3) | 85 022.00 | | | 85 022.00 |
DX Trade payables and related accounts | 131.00 | | | 131.00 |
DY Tax and social security liabilities | 6 641.00 | | | 6 641.00 |
EC TOTAL (IV) | 91 794.00 | | | 91 794.00 |
EE Grand total (I to V) | 123 782.00 | | | 123 782.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 24 406.00 | |
FJ Net sales | | | 24 406.00 | |
FR Total operating income (I) | | | 24 406.00 | |
FW Other purchases and external expenses | | | 7 227.00 | |
GB Operating Expenses - Provisions | | | 32.00 | |
GF Total Operating Expenses (II) | | | 7 259.00 | |
GG - OPERATING RESULT (I - II) | | | 17 147.00 | |
GP Total financial income (V) | | | 10 000.00 | |
GU Total financial expenses (VI) | | | 2 954.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 046.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 193.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 204.00 | | | 2 204.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 406.00 | | | 34 406.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 417.00 | | | 12 417.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 989.00 | | | 21 989.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 32.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 32.00 | | |
| |
| 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 | 131.00 | 131.00 | | 131.00 |
8D Social Security and Other Social Organizations | 6 641.00 | 6 641.00 | | 6 641.00 |
VH Loans with a maturity of more than one year at origin | 85 022.00 | | | 85 022.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 91 794.00 | 6 772.00 | | 91 794.00 |
