| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 400 000.00 | | 400 000.00 | 400 000.00 |
BZ Other receivables | 3 765.00 | | 3 765.00 | 3 765.00 |
CF Cash and cash equivalents | 45 810.00 | | 45 810.00 | 45 810.00 |
CJ TOTAL (II) | 49 575.00 | | 49 575.00 | 49 575.00 |
CO Grand total (0 to V) | 449 575.00 | | 449 575.00 | 449 575.00 |
CS Evaluated investments - equity method | 400 000.00 | | 400 000.00 | 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 210 000.00 | 210 000.00 | | 210 000.00 |
DD Legal reserve (1) | 21 000.00 | 21 000.00 | | 21 000.00 |
DG Other reserves | 170 837.00 | 163 800.00 | | 170 837.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 365.00 | 7 037.00 | | 7 365.00 |
DL TOTAL (I) | 409 203.00 | 401 837.00 | | 409 203.00 |
DX Trade payables and related accounts | 10 866.00 | 6 918.00 | | 10 866.00 |
DY Tax and social security liabilities | 29 507.00 | 24 557.00 | | 29 507.00 |
EC TOTAL (IV) | 40 372.00 | 31 475.00 | | 40 372.00 |
EE Grand total (I to V) | 449 575.00 | 433 312.00 | | 449 575.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 192 000.00 | |
FJ Net sales | | | 192 000.00 | |
FQ Other income | | | 1 526.00 | |
FR Total operating income (I) | | | 193 526.00 | |
FW Other purchases and external expenses | | | 13 810.00 | |
FX Taxes, duties, and similar payments | | | 6 053.00 | |
FY Salaries and Wages | | | 112 915.00 | |
FZ Social Security Contributions | | | 52 056.00 | |
GE Other Expenses | | | 31.00 | |
GF Total Operating Expenses (II) | | | 184 865.00 | |
GG - OPERATING RESULT (I - II) | | | 8 661.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 661.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 4.00 | 181.00 | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4.00 | 181.00 | | 4.00 |
HK Income tax | 1 300.00 | 1 242.00 | | 1 300.00 |
HL TOTAL REVENUE (I + III + V + VII) | 193 530.00 | 193 052.00 | | 193 530.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 186 165.00 | 186 015.00 | | 186 165.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 365.00 | 7 037.00 | | 7 365.00 |
| |
| 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 | 400 000.00 | | | 400 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400 000.00 | |
I4 DECREASES Grand Total | | | 400 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 400 000.00 | | | 400 000.00 |
| |
| 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 | 10 866.00 | 10 866.00 | | 10 866.00 |
8D Social Security and Other Social Organizations | 29 507.00 | 29 507.00 | | 29 507.00 |
UX Other trade receivables | 3 765.00 | 3 765.00 | | 3 765.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 765.00 | 3 765.00 | | 3 765.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 372.00 | 40 372.00 | | 40 372.00 |
