| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 87 080.00 | | 87 080.00 | 87 080.00 |
BX Customers and related accounts | 8 800.00 | | 8 800.00 | 8 800.00 |
BZ Other receivables | 35 305.00 | | 35 305.00 | 35 305.00 |
CF Cash and cash equivalents | 2 776.00 | | 2 776.00 | 2 776.00 |
CJ TOTAL (II) | 46 882.00 | | 46 882.00 | 46 882.00 |
CO Grand total (0 to V) | 133 962.00 | | 133 962.00 | 133 962.00 |
CU Other investments | 87 080.00 | | 87 080.00 | 87 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 87 000.00 | 87 000.00 | | 87 000.00 |
DD Legal reserve (1) | 8 700.00 | | | 8 700.00 |
DG Other reserves | 3 677.00 | | | 3 677.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 766.00 | 12 377.00 | | 27 766.00 |
DL TOTAL (I) | 127 144.00 | 99 377.00 | | 127 144.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80.00 | 80.00 | | 80.00 |
DX Trade payables and related accounts | 120.00 | | | 120.00 |
DY Tax and social security liabilities | 6 617.00 | | | 6 617.00 |
EC TOTAL (IV) | 6 818.00 | 80.00 | | 6 818.00 |
EE Grand total (I to V) | 133 962.00 | 99 457.00 | | 133 962.00 |
EG Accrued income and payables due within one year | 6 818.00 | 80.00 | | 6 818.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 433.00 | | 15 433.00 | 15 433.00 |
FJ Net sales | 15 433.00 | | 15 433.00 | 15 433.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 761.00 | |
FR Total operating income (I) | | | 16 194.00 | |
FW Other purchases and external expenses | | | 1 560.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
FY Salaries and Wages | | | 7 914.00 | |
FZ Social Security Contributions | | | 3 422.00 | |
GF Total Operating Expenses (II) | | | 13 049.00 | |
GG - OPERATING RESULT (I - II) | | | 3 144.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 000.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 25 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 144.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 378.00 | | | 378.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 194.00 | 15 000.00 | | 41 194.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 427.00 | 2 622.00 | | 13 427.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 766.00 | 12 377.00 | | 27 766.00 |
| |
| 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 | 87 080.00 | | | 87 080.00 |
I3 DECREASES Total Financial Fixed Assets | | | 87 080.00 | |
I4 DECREASES Grand Total | | | 87 080.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 87 080.00 | | | 87 080.00 |
| |
| 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 | 120.00 | 120.00 | | 120.00 |
8D Social Security and Other Social Organizations | 3 100.00 | 3 100.00 | | 3 100.00 |
8E Income Taxes | 378.00 | 378.00 | | 378.00 |
UX Other trade receivables | 8 800.00 | 8 800.00 | | 8 800.00 |
VB VAT | 305.00 | 305.00 | | 305.00 |
VC Group and associates | 35 000.00 | 35 000.00 | | 35 000.00 |
VI Group and Associates | 80.00 | 80.00 | | 80.00 |
VQ Other Taxes, Duties, and Similar Debts | 52.00 | 52.00 | | 52.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 105.00 | 44 105.00 | | 44 105.00 |
VW VAT | 3 086.00 | 3 086.00 | | 3 086.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 818.00 | 6 818.00 | | 6 818.00 |
