| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 582.00 | 203.00 | 379.00 | 582.00 |
BJ TOTAL (I) | 126 582.00 | 203.00 | 126 379.00 | 126 582.00 |
BX Customers and related accounts | 36 000.00 | | 36 000.00 | 36 000.00 |
BZ Other receivables | 34 628.00 | | 34 628.00 | 34 628.00 |
CF Cash and cash equivalents | 9 407.00 | | 9 407.00 | 9 407.00 |
CH Prepaid expenses | 527.00 | | 527.00 | 527.00 |
CJ TOTAL (II) | 80 561.00 | | 80 561.00 | 80 561.00 |
CO Grand total (0 to V) | 207 144.00 | 203.00 | 206 940.00 | 207 144.00 |
CU Other investments | 126 000.00 | | 126 000.00 | 126 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 45 734.00 | | | 45 734.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 551.00 | 45 834.00 | | 35 551.00 |
DL TOTAL (I) | 82 385.00 | 46 834.00 | | 82 385.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 278.00 | 143 737.00 | | 100 278.00 |
DX Trade payables and related accounts | 2 484.00 | 960.00 | | 2 484.00 |
DY Tax and social security liabilities | 21 793.00 | 18 802.00 | | 21 793.00 |
EC TOTAL (IV) | 124 556.00 | 163 499.00 | | 124 556.00 |
EE Grand total (I to V) | 206 940.00 | 210 333.00 | | 206 940.00 |
EG Accrued income and payables due within one year | 124 556.00 | 163 499.00 | | 124 556.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 120 000.00 | |
FJ Net sales | | | 120 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 120 001.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 17 032.00 | |
FX Taxes, duties, and similar payments | | | 3 861.00 | |
FY Salaries and Wages | | | 40 000.00 | |
FZ Social Security Contributions | | | 15 264.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 194.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 76 351.00 | |
GG - OPERATING RESULT (I - II) | | | 43 649.00 | |
GU Total financial expenses (VI) | | | 1 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 493.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 942.00 | 11 210.00 | | 6 942.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 001.00 | 104 300.00 | | 120 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 449.00 | 58 466.00 | | 84 449.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 551.00 | 45 834.00 | | 35 551.00 |
| |
| 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 | 126 582.00 | | | 126 582.00 |
I3 DECREASES Total Financial Fixed Assets | | | 126 000.00 | |
I4 DECREASES Grand Total | | | 126 582.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 582.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 582.00 | | | 582.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 126 000.00 | | | 126 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9.00 | 194.00 | | 9.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9.00 | 194.00 | | 9.00 |
| |
| 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 | 2 484.00 | 2 484.00 | | 2 484.00 |
8D Social Security and Other Social Organizations | 21 793.00 | 21 793.00 | | 21 793.00 |
UX Other trade receivables | 36 000.00 | 36 000.00 | | 36 000.00 |
VI Group and Associates | 100 278.00 | 100 278.00 | | 100 278.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34 628.00 | 34 628.00 | | 34 628.00 |
VS Prepaid expenses | 527.00 | 527.00 | | 527.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 155.00 | 71 155.00 | | 71 155.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 556.00 | 124 556.00 | | 124 556.00 |
