| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 30 000.00 | | 30 000.00 | 30 000.00 |
AP Buildings | 110 000.00 | 26 419.00 | 83 581.00 | 110 000.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 140 015.00 | 26 419.00 | 113 596.00 | 140 015.00 |
BX Customers and related accounts | 1 500.00 | | 1 500.00 | 1 500.00 |
CF Cash and cash equivalents | 10 882.00 | | 10 882.00 | 10 882.00 |
CJ TOTAL (II) | 12 382.00 | | 12 382.00 | 12 382.00 |
CO Grand total (0 to V) | 152 397.00 | 26 419.00 | 125 978.00 | 152 397.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 18 292.00 | 10 224.00 | | 18 292.00 |
DH Retained earnings | | -1 302.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 763.00 | 9 370.00 | | 7 763.00 |
DL TOTAL (I) | 34 856.00 | 27 092.00 | | 34 856.00 |
DU Loans and Debts from Credit Institutions (3) | 86 723.00 | 98 926.00 | | 86 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 200.00 | | |
DX Trade payables and related accounts | 1 350.00 | 1 331.00 | | 1 350.00 |
DY Tax and social security liabilities | 3 050.00 | 3 329.00 | | 3 050.00 |
EC TOTAL (IV) | 91 123.00 | 106 786.00 | | 91 123.00 |
EE Grand total (I to V) | 125 978.00 | 133 878.00 | | 125 978.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 23 280.00 | | 23 280.00 | 23 280.00 |
FJ Net sales | 23 280.00 | | 23 280.00 | 23 280.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 23 280.00 | |
FW Other purchases and external expenses | | | 3 949.00 | |
FX Taxes, duties, and similar payments | | | 2 876.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 667.00 | |
GF Total Operating Expenses (II) | | | 11 491.00 | |
GG - OPERATING RESULT (I - II) | | | 11 789.00 | |
GR Interest and similar expenses | | | 2 655.00 | |
GU Total financial expenses (VI) | | | 2 655.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 655.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 133.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 370.00 | 1 654.00 | | 1 370.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 280.00 | 23 760.00 | | 23 280.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 517.00 | 14 390.00 | | 15 517.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 763.00 | 9 370.00 | | 7 763.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 752.00 | 4 667.00 | | 21 752.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 752.00 | 4 667.00 | | 21 752.00 |
| |
| 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 | 1 350.00 | 1 350.00 | | 1 350.00 |
VG Loans with a maturity of up to one year at origin | 86 723.00 | 12 450.00 | 66 120.00 | 86 723.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 050.00 | 3 050.00 | | 3 050.00 |
VS Prepaid expenses | 1 500.00 | 1 500.00 | | 1 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 500.00 | 1 500.00 | | 1 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 91 123.00 | 16 850.00 | 66 120.00 | 91 123.00 |
