| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 160 000.00 | | 160 000.00 | 160 000.00 |
BX Customers and related accounts | 15 000.00 | | 15 000.00 | 15 000.00 |
BZ Other receivables | 263 163.00 | | 263 163.00 | 263 163.00 |
CF Cash and cash equivalents | 84 078.00 | | 84 078.00 | 84 078.00 |
CJ TOTAL (II) | 362 241.00 | | 362 241.00 | 362 241.00 |
CO Grand total (0 to V) | 522 241.00 | | 522 241.00 | 522 241.00 |
CU Other investments | 160 000.00 | | 160 000.00 | 160 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 202.00 | 1 359.00 | | 3 202.00 |
DH Retained earnings | 60 842.00 | 25 823.00 | | 60 842.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 279.00 | 36 861.00 | | 2 279.00 |
DL TOTAL (I) | 103 823.00 | 101 544.00 | | 103 823.00 |
DV Miscellaneous Loans and Financial Debts (4) | 312 549.00 | 349 500.00 | | 312 549.00 |
DX Trade payables and related accounts | 2 967.00 | 2 891.00 | | 2 967.00 |
DY Tax and social security liabilities | 44 547.00 | 69 432.00 | | 44 547.00 |
EA Other liabilities | 58 356.00 | 54 759.00 | | 58 356.00 |
EC TOTAL (IV) | 418 418.00 | 476 581.00 | | 418 418.00 |
EE Grand total (I to V) | 522 241.00 | 578 125.00 | | 522 241.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 000.00 | | 150 000.00 | 150 000.00 |
FJ Net sales | 150 000.00 | | 150 000.00 | 150 000.00 |
FQ Other income | | | 221.00 | |
FR Total operating income (I) | | | 150 221.00 | |
FW Other purchases and external expenses | | | 3 006.00 | |
FX Taxes, duties, and similar payments | | | 15 270.00 | |
FY Salaries and Wages | | | 96 000.00 | |
FZ Social Security Contributions | | | 40 183.00 | |
GF Total Operating Expenses (II) | | | 154 460.00 | |
GG - OPERATING RESULT (I - II) | | | -4 239.00 | |
GL Other interest and similar income | | | 7 200.00 | |
GP Total financial income (V) | | | 7 200.00 | |
GR Interest and similar expenses | | | 280.00 | |
GU Total financial expenses (VI) | | | 280.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 920.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 681.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 402.00 | 7 452.00 | | 402.00 |
HL TOTAL REVENUE (I + III + V + VII) | 157 421.00 | 157 201.00 | | 157 421.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 155 142.00 | 120 340.00 | | 155 142.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 279.00 | 36 861.00 | | 2 279.00 |
| |
| 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 | 160 000.00 | | | 160 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160 000.00 | |
I4 DECREASES Grand Total | | | 160 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 160 000.00 | | | 160 000.00 |
| |
| 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 | 2 967.00 | 2 967.00 | | 2 967.00 |
8D Social Security and Other Social Organizations | 39 425.00 | 39 425.00 | | 39 425.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 405.00 | 21 405.00 | | 21 405.00 |
UX Other trade receivables | 15 000.00 | 15 000.00 | | 15 000.00 |
VB VAT | 554.00 | 554.00 | | 554.00 |
VC Group and associates | 259 285.00 | 259 285.00 | | 259 285.00 |
VI Group and Associates | 349 500.00 | 349 500.00 | | 349 500.00 |
VM Income taxes | 3 324.00 | 3 324.00 | | 3 324.00 |
VQ Other Taxes, Duties, and Similar Debts | 422.00 | 422.00 | | 422.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 278 163.00 | 278 163.00 | | 278 163.00 |
VW VAT | 4 700.00 | 4 700.00 | | 4 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 418 418.00 | 418 418.00 | | 418 418.00 |
