| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 700 900.00 | | 700 900.00 | 700 900.00 |
BX Customers and related accounts | 36 857.00 | | 36 857.00 | 36 857.00 |
BZ Other receivables | 22 872.00 | | 22 872.00 | 22 872.00 |
CF Cash and cash equivalents | 100 099.00 | | 100 099.00 | 100 099.00 |
CJ TOTAL (II) | 159 829.00 | | 159 829.00 | 159 829.00 |
CO Grand total (0 to V) | 860 729.00 | | 860 729.00 | 860 729.00 |
CS Evaluated investments - equity method | 700 900.00 | | 700 900.00 | 700 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 701 000.00 | 701 000.00 | | 701 000.00 |
DH Retained earnings | -9 469.00 | | | -9 469.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 991.00 | -9 469.00 | | 69 991.00 |
DL TOTAL (I) | 761 522.00 | 691 531.00 | | 761 522.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 980.00 | 24 000.00 | | 60 980.00 |
DX Trade payables and related accounts | 2 040.00 | 7 287.00 | | 2 040.00 |
DY Tax and social security liabilities | 36 186.00 | | | 36 186.00 |
EC TOTAL (IV) | 99 206.00 | 31 287.00 | | 99 206.00 |
EE Grand total (I to V) | 860 729.00 | 722 819.00 | | 860 729.00 |
EI Including equity loans | 60 980.00 | | | 60 980.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 101 987.00 | |
FJ Net sales | | | 101 987.00 | |
FR Total operating income (I) | | | 101 987.00 | |
FW Other purchases and external expenses | | | 4 506.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 13 500.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 48 017.00 | |
GG - OPERATING RESULT (I - II) | | | 53 970.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 23 943.00 | |
GL Other interest and similar income | | | 173.00 | |
GP Total financial income (V) | | | 24 116.00 | |
GR Interest and similar expenses | | | 287.00 | |
GU Total financial expenses (VI) | | | 287.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 829.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 77 799.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 808.00 | | | 7 808.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 103.00 | | | 126 103.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 112.00 | 9 469.00 | | 56 112.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 69 991.00 | -9 469.00 | | 69 991.00 |
| |
| 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 | 700 900.00 | | | 700 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 700 900.00 | |
I4 DECREASES Grand Total | | | 700 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 700 900.00 | | | 700 900.00 |
| |
| 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 | 2 040.00 | 2 040.00 | | 2 040.00 |
8D Social Security and Other Social Organizations | 13 500.00 | 13 500.00 | | 13 500.00 |
8E Income Taxes | 7 808.00 | 7 808.00 | | 7 808.00 |
VI Group and Associates | 60 980.00 | 60 980.00 | | 60 980.00 |
VW VAT | 14 878.00 | 14 878.00 | | 14 878.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 206.00 | 99 206.00 | | 99 206.00 |
