| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 83 404.00 | 7 298.00 | 76 106.00 | 83 404.00 |
BD Other fixed assets | 130 000.00 | | 130 000.00 | 130 000.00 |
BJ TOTAL (I) | 213 404.00 | 7 298.00 | 206 106.00 | 213 404.00 |
BZ Other receivables | 5 858.00 | | 5 858.00 | 5 858.00 |
CF Cash and cash equivalents | 17 689.00 | | 17 689.00 | 17 689.00 |
CH Prepaid expenses | 537.00 | | 537.00 | 537.00 |
CJ TOTAL (II) | 24 084.00 | | 24 084.00 | 24 084.00 |
CO Grand total (0 to V) | 237 488.00 | 7 298.00 | 230 190.00 | 237 488.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 173 200.00 | | | 173 200.00 |
DD Legal reserve (1) | 334.00 | | | 334.00 |
DH Retained earnings | 5 977.00 | | | 5 977.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 552.00 | | | 9 552.00 |
DL TOTAL (I) | 189 063.00 | | | 189 063.00 |
DU Loans and Debts from Credit Institutions (3) | 38 888.00 | | | 38 888.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49.00 | | | 49.00 |
DY Tax and social security liabilities | 1 686.00 | | | 1 686.00 |
EA Other liabilities | 503.00 | | | 503.00 |
EC TOTAL (IV) | 41 127.00 | | | 41 127.00 |
EE Grand total (I to V) | 230 190.00 | | | 230 190.00 |
EG Accrued income and payables due within one year | 5 870.00 | | | 5 870.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 563.00 | | 10 563.00 | 10 563.00 |
FJ Net sales | 10 563.00 | | 10 563.00 | 10 563.00 |
FR Total operating income (I) | | | 10 563.00 | |
FW Other purchases and external expenses | | | 2 198.00 | |
FX Taxes, duties, and similar payments | | | 12.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 170.00 | |
GE Other Expenses | | | 503.00 | |
GF Total Operating Expenses (II) | | | 6 883.00 | |
GG - OPERATING RESULT (I - II) | | | 3 680.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 800.00 | |
GP Total financial income (V) | | | 7 800.00 | |
GR Interest and similar expenses | | | 242.00 | |
GU Total financial expenses (VI) | | | 242.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 558.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 238.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 503.00 | | | 503.00 |
HK Income tax | 1 686.00 | | | 1 686.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 363.00 | | | 18 363.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 811.00 | | | 8 811.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 552.00 | | | 9 552.00 |
| |
| 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 | 213 404.00 | | | 213 404.00 |
I3 DECREASES Total Financial Fixed Assets | | | 130 000.00 | |
I4 DECREASES Grand Total | | | 213 404.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 83 404.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 83 404.00 | | | 83 404.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 130 000.00 | | | 130 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 128.00 | 4 170.00 | | 3 128.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 128.00 | 4 170.00 | | 3 128.00 |
