| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 275 000.00 | | 275 000.00 | 275 000.00 |
BJ TOTAL (I) | 275 000.00 | | 275 000.00 | 275 000.00 |
BX Customers and related accounts | 115 000.00 | | 115 000.00 | 115 000.00 |
BZ Other receivables | 2 388.00 | | 2 388.00 | 2 388.00 |
CD Marketable securities | 150 000.00 | | 150 000.00 | 150 000.00 |
CF Cash and cash equivalents | 179 120.00 | | 179 120.00 | 179 120.00 |
CH Prepaid expenses | 7 735.00 | | 7 735.00 | 7 735.00 |
CJ TOTAL (II) | 454 243.00 | | 454 243.00 | 454 243.00 |
CO Grand total (0 to V) | 729 243.00 | | 729 243.00 | 729 243.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DB Share, merger, contribution premiums, etc. | 173 652.00 | 173 652.00 | | 173 652.00 |
DD Legal reserve (1) | 3 000.00 | 2 500.00 | | 3 000.00 |
DG Other reserves | 62 228.00 | 58 855.00 | | 62 228.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 069.00 | 33 872.00 | | 5 069.00 |
DL TOTAL (I) | 268 950.00 | 293 880.00 | | 268 950.00 |
DV Miscellaneous Loans and Financial Debts (4) | 412 694.00 | 417 343.00 | | 412 694.00 |
DX Trade payables and related accounts | 558.00 | 275.00 | | 558.00 |
DY Tax and social security liabilities | 47 040.00 | 48 786.00 | | 47 040.00 |
EC TOTAL (IV) | 460 293.00 | 466 404.00 | | 460 293.00 |
EE Grand total (I to V) | 729 243.00 | 760 285.00 | | 729 243.00 |
EG Accrued income and payables due within one year | 460 293.00 | 466 404.00 | | 460 293.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 130 000.00 | | 130 000.00 | 130 000.00 |
FJ Net sales | 130 000.00 | | 130 000.00 | 130 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 130 001.00 | |
FW Other purchases and external expenses | | | 11 634.00 | |
FX Taxes, duties, and similar payments | | | 453.00 | |
FY Salaries and Wages | | | 108 069.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 120 156.00 | |
GG - OPERATING RESULT (I - II) | | | 9 844.00 | |
GL Other interest and similar income | | | 488.00 | |
GP Total financial income (V) | | | 488.00 | |
GR Interest and similar expenses | | | 4 368.00 | |
GU Total financial expenses (VI) | | | 4 368.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 879.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 895.00 | 6 289.00 | | 895.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 489.00 | 220 195.00 | | 130 489.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 419.00 | 186 322.00 | | 125 419.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 069.00 | 33 872.00 | | 5 069.00 |
| |
| 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 | 275 000.00 | | | 275 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 275 000.00 | |
I4 DECREASES Grand Total | | | 275 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 275 000.00 | | | 275 000.00 |
| |
| 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 | 558.00 | 558.00 | | 558.00 |
8C Staff and Related Accounts | 11 254.00 | 11 254.00 | | 11 254.00 |
UX Other trade receivables | 115 000.00 | 115 000.00 | | 115 000.00 |
VB VAT | 138.00 | 138.00 | | 138.00 |
VI Group and Associates | 412 695.00 | 412 695.00 | | 412 695.00 |
VM Income taxes | 2 251.00 | 2 251.00 | | 2 251.00 |
VS Prepaid expenses | 7 735.00 | 7 735.00 | | 7 735.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 124.00 | 125 124.00 | | 125 124.00 |
VW VAT | 35 786.00 | 35 786.00 | | 35 786.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 460 293.00 | 460 293.00 | | 460 293.00 |
