| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 712 500.00 | | 712 500.00 | 712 500.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 238 138.00 | | 238 138.00 | 238 138.00 |
CF Cash and cash equivalents | 296 965.00 | | 296 965.00 | 296 965.00 |
CJ TOTAL (II) | 535 103.00 | | 535 103.00 | 535 103.00 |
CO Grand total (0 to V) | 1 247 603.00 | | 1 247 603.00 | 1 247 603.00 |
CU Other investments | 712 500.00 | | 712 500.00 | 712 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 717 500.00 | 717 500.00 | | 717 500.00 |
DD Legal reserve (1) | 71 750.00 | 71 750.00 | | 71 750.00 |
DG Other reserves | 279 319.00 | | | 279 319.00 |
DH Retained earnings | | 6 160.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 324.00 | 273 159.00 | | 65 324.00 |
DL TOTAL (I) | 1 133 892.00 | 1 068 569.00 | | 1 133 892.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108.00 | 10 980.00 | | 108.00 |
DX Trade payables and related accounts | 3 600.00 | 4 141.00 | | 3 600.00 |
DY Tax and social security liabilities | 110 003.00 | 96 077.00 | | 110 003.00 |
EC TOTAL (IV) | 113 711.00 | 111 197.00 | | 113 711.00 |
EE Grand total (I to V) | 1 247 603.00 | 1 179 766.00 | | 1 247 603.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 194 158.00 | | 194 158.00 | 194 158.00 |
FJ Net sales | 194 158.00 | | 194 158.00 | 194 158.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 654.00 | |
FR Total operating income (I) | | | 194 812.00 | |
FW Other purchases and external expenses | | | 4 787.00 | |
FX Taxes, duties, and similar payments | | | 2 407.00 | |
FY Salaries and Wages | | | 64 655.00 | |
FZ Social Security Contributions | | | 39 119.00 | |
GF Total Operating Expenses (II) | | | 110 968.00 | |
GG - OPERATING RESULT (I - II) | | | 83 844.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 520.00 | 11 602.00 | | 18 520.00 |
HL TOTAL REVENUE (I + III + V + VII) | 194 812.00 | 391 580.00 | | 194 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 488.00 | 118 421.00 | | 129 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 324.00 | 273 159.00 | | 65 324.00 |
| |
| 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 | 712 500.00 | | | 712 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 712 500.00 | |
I4 DECREASES Grand Total | | | 712 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 712 500.00 | | | 712 500.00 |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
8C Staff and Related Accounts | 61 433.00 | 61 433.00 | | 61 433.00 |
8D Social Security and Other Social Organizations | 26 963.00 | 26 963.00 | | 26 963.00 |
8E Income Taxes | 6 918.00 | 6 918.00 | | 6 918.00 |
VB VAT | 637.00 | 637.00 | | 637.00 |
VC Group and associates | 237 501.00 | 237 501.00 | | 237 501.00 |
VI Group and Associates | 108.00 | 108.00 | | 108.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 437.00 | 2 437.00 | | 2 437.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 238 138.00 | 238 138.00 | | 238 138.00 |
VW VAT | 12 252.00 | 12 252.00 | | 12 252.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 711.00 | 113 711.00 | | 113 711.00 |
