| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 695.00 | 695.00 | | 695.00 |
BD Other fixed assets | 76.00 | | 76.00 | 76.00 |
BJ TOTAL (I) | 533 656.00 | 695.00 | 532 961.00 | 533 656.00 |
BZ Other receivables | 9 195.00 | | 9 195.00 | 9 195.00 |
CF Cash and cash equivalents | 663.00 | | 663.00 | 663.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 9 858.00 | | 9 858.00 | 9 858.00 |
CO Grand total (0 to V) | 543 514.00 | 695.00 | 542 819.00 | 543 514.00 |
CU Other investments | 532 885.00 | | 532 885.00 | 532 885.00 |
| |
| 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 | 479 277.00 | 574 972.00 | | 479 277.00 |
DH Retained earnings | | -90 429.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 230.00 | -5 266.00 | | 10 230.00 |
DL TOTAL (I) | 498 307.00 | 488 077.00 | | 498 307.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 577.00 | 54 147.00 | | 10 577.00 |
DX Trade payables and related accounts | 1 939.00 | 1 939.00 | | 1 939.00 |
DY Tax and social security liabilities | 10 396.00 | 1 759.00 | | 10 396.00 |
EA Other liabilities | 21 600.00 | | | 21 600.00 |
EC TOTAL (IV) | 44 512.00 | 57 845.00 | | 44 512.00 |
EE Grand total (I to V) | 542 819.00 | 545 922.00 | | 542 819.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 000.00 | | 90 000.00 | 90 000.00 |
FJ Net sales | 90 000.00 | | 90 000.00 | 90 000.00 |
FR Total operating income (I) | | | 90 000.00 | |
FW Other purchases and external expenses | | | 2 365.00 | |
FX Taxes, duties, and similar payments | | | 1 492.00 | |
FY Salaries and Wages | | | 40 221.00 | |
FZ Social Security Contributions | | | 35 635.00 | |
GF Total Operating Expenses (II) | | | 79 713.00 | |
GG - OPERATING RESULT (I - II) | | | 10 287.00 | |
GR Interest and similar expenses | | | 57.00 | |
GU Total financial expenses (VI) | | | 57.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -57.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 230.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 90 000.00 | 90 000.00 | | 90 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 770.00 | 95 266.00 | | 79 770.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 230.00 | -5 266.00 | | 10 230.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 695.00 | | | 695.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 695.00 | | | 695.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 10 577.00 | 10 577.00 | | 10 577.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 600.00 | 21 600.00 | | 21 600.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 335.00 | 12 335.00 | | 12 335.00 |
VS Prepaid expenses | 9 195.00 | 9 195.00 | | 9 195.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 195.00 | 9 195.00 | | 9 195.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 512.00 | 44 512.00 | | 44 512.00 |
