| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 666.00 | 141.00 | 524.00 | 666.00 |
BD Other fixed assets | 240 485.00 | | 240 485.00 | 240 485.00 |
BJ TOTAL (I) | 241 151.00 | 141.00 | 241 009.00 | 241 151.00 |
BX Customers and related accounts | 15 000.00 | | 15 000.00 | 15 000.00 |
BZ Other receivables | 45 244.00 | | 45 244.00 | 45 244.00 |
CF Cash and cash equivalents | 12 665.00 | | 12 665.00 | 12 665.00 |
CJ TOTAL (II) | 72 909.00 | | 72 909.00 | 72 909.00 |
CO Grand total (0 to V) | 314 060.00 | 141.00 | 313 918.00 | 314 060.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 35 292.00 | | | 35 292.00 |
DH Retained earnings | | -1 859.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 625.00 | 38 651.00 | | 38 625.00 |
DL TOTAL (I) | 90 417.00 | 51 792.00 | | 90 417.00 |
DU Loans and Debts from Credit Institutions (3) | 199 327.00 | 215 808.00 | | 199 327.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 478.00 | 12 243.00 | | 9 478.00 |
DX Trade payables and related accounts | 391.00 | 391.00 | | 391.00 |
DY Tax and social security liabilities | 14 306.00 | 2 892.00 | | 14 306.00 |
EC TOTAL (IV) | 223 501.00 | 231 334.00 | | 223 501.00 |
EE Grand total (I to V) | 313 918.00 | 283 126.00 | | 313 918.00 |
EG Accrued income and payables due within one year | 60 681.00 | 51 727.00 | | 60 681.00 |
EI Including equity loans | 9 478.00 | | | 9 478.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FR Total operating income (I) | | | 60 000.00 | |
FW Other purchases and external expenses | | | 3 323.00 | |
FX Taxes, duties, and similar payments | | | 866.00 | |
FY Salaries and Wages | | | 36 000.00 | |
FZ Social Security Contributions | | | 23 142.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 141.00 | |
GF Total Operating Expenses (II) | | | 63 473.00 | |
GG - OPERATING RESULT (I - II) | | | -3 473.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 211.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 45 212.00 | |
GR Interest and similar expenses | | | 3 114.00 | |
GU Total financial expenses (VI) | | | 3 114.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 098.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 625.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 105 212.00 | 105 212.00 | | 105 212.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 587.00 | 66 561.00 | | 66 587.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 625.00 | 38 651.00 | | 38 625.00 |
| |
| 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 | 240 485.00 | | 666.00 | 240 485.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 666.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 240 485.00 | | | 240 485.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 141.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 141.00 | | |
| |
| 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 | 391.00 | 391.00 | | 391.00 |
8D Social Security and Other Social Organizations | 11 642.00 | 11 642.00 | | 11 642.00 |
UX Other trade receivables | 15 000.00 | 15 000.00 | | 15 000.00 |
VB VAT | 33.00 | 33.00 | | 33.00 |
VC Group and associates | 45 211.00 | 45 211.00 | | 45 211.00 |
VH Loans with a maturity of more than one year at origin | 199 327.00 | 36 507.00 | 162 820.00 | 199 327.00 |
VI Group and Associates | 9 478.00 | 9 478.00 | | 9 478.00 |
VK Loans repaid during the year | 16 479.00 | | | 16 479.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 244.00 | 60 244.00 | | 60 244.00 |
VW VAT | 2 664.00 | 2 664.00 | | 2 664.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 223 501.00 | 60 681.00 | 162 820.00 | 223 501.00 |
