| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 140 000.00 | | 140 000.00 | 140 000.00 |
BX Customers and related accounts | 32 663.00 | | 32 663.00 | 32 663.00 |
BZ Other receivables | 2 741.00 | | 2 741.00 | 2 741.00 |
CF Cash and cash equivalents | 185 338.00 | | 185 338.00 | 185 338.00 |
CJ TOTAL (II) | 220 742.00 | | 220 742.00 | 220 742.00 |
CO Grand total (0 to V) | 360 742.00 | | 360 742.00 | 360 742.00 |
CU Other investments | 120 000.00 | | 120 000.00 | 120 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DH Retained earnings | 41 212.00 | 29 363.00 | | 41 212.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 305.00 | 11 850.00 | | 9 305.00 |
DL TOTAL (I) | 350 518.00 | 341 212.00 | | 350 518.00 |
DY Tax and social security liabilities | 8 424.00 | 8 866.00 | | 8 424.00 |
EA Other liabilities | 1 800.00 | 1 860.00 | | 1 800.00 |
EC TOTAL (IV) | 10 224.00 | 10 726.00 | | 10 224.00 |
EE Grand total (I to V) | 360 742.00 | 351 938.00 | | 360 742.00 |
EG Accrued income and payables due within one year | 10 224.00 | 10 726.00 | | 10 224.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 27 288.00 | |
FR Total operating income (I) | | | 27 288.00 | |
FW Other purchases and external expenses | | | 1 621.00 | |
FX Taxes, duties, and similar payments | | | 796.00 | |
FY Salaries and Wages | | | 10 651.00 | |
FZ Social Security Contributions | | | 3 983.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 17 055.00 | |
GG - OPERATING RESULT (I - II) | | | 10 233.00 | |
GL Other interest and similar income | | | -714.00 | |
GP Total financial income (V) | | | 714.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 714.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 947.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 642.00 | 2 091.00 | | 1 642.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 002.00 | 30 897.00 | | 28 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 697.00 | 19 047.00 | | 18 697.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 305.00 | 11 850.00 | | 9 305.00 |
| |
| 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 | 140 000.00 | | | 140 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 140 000.00 | |
I4 DECREASES Grand Total | | | 140 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 140 000.00 | | | 140 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 1 000.00 | 1 000.00 | | 1 000.00 |
8E Income Taxes | 1 642.00 | 1 642.00 | | 1 642.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 800.00 | 1 800.00 | | 1 800.00 |
UL Receivables related to investments | 20 000.00 | 20 000.00 | | 20 000.00 |
UX Other trade receivables | 32 663.00 | 32 663.00 | | 32 663.00 |
VB VAT | 2 741.00 | 2 741.00 | | 2 741.00 |
VQ Other Taxes, Duties, and Similar Debts | 339.00 | 339.00 | | 339.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 404.00 | 55 404.00 | | 55 404.00 |
VW VAT | 5 444.00 | 5 444.00 | | 5 444.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 224.00 | 10 224.00 | | 10 224.00 |
