| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 197 499.00 | | 197 499.00 | 197 499.00 |
BZ Other receivables | 1 198.00 | | 1 198.00 | 1 198.00 |
CF Cash and cash equivalents | 62 252.00 | | 62 252.00 | 62 252.00 |
CJ TOTAL (II) | 63 451.00 | | 63 451.00 | 63 451.00 |
CO Grand total (0 to V) | 260 950.00 | | 260 950.00 | 260 950.00 |
CU Other investments | 197 499.00 | | 197 499.00 | 197 499.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 85 091.00 | | | 85 091.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 399.00 | | | 44 399.00 |
DL TOTAL (I) | 140 491.00 | | | 140 491.00 |
DU Loans and Debts from Credit Institutions (3) | 117 211.00 | | | 117 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59.00 | | | 59.00 |
DX Trade payables and related accounts | 2 090.00 | | | 2 090.00 |
DY Tax and social security liabilities | 1 098.00 | | | 1 098.00 |
EC TOTAL (IV) | 120 459.00 | | | 120 459.00 |
EE Grand total (I to V) | 260 950.00 | | | 260 950.00 |
EG Accrued income and payables due within one year | 31 401.00 | | | 31 401.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 59 999.00 | | 59 999.00 | 59 999.00 |
FJ Net sales | 59 999.00 | | 59 999.00 | 59 999.00 |
FR Total operating income (I) | | | 60 000.00 | |
FW Other purchases and external expenses | | | 3 565.00 | |
FX Taxes, duties, and similar payments | | | 324.00 | |
GF Total Operating Expenses (II) | | | 3 889.00 | |
GG - OPERATING RESULT (I - II) | | | 56 110.00 | |
GR Interest and similar expenses | | | 1 327.00 | |
GU Total financial expenses (VI) | | | 1 327.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 327.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 383.00 | | | 10 383.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 000.00 | | | 60 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 600.00 | | | 15 600.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 399.00 | | | 44 399.00 |
| |
| 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 | 197 499.00 | | | 197 499.00 |
I3 DECREASES Total Financial Fixed Assets | | | 197 499.00 | |
I4 DECREASES Grand Total | | | 197 499.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 197 499.00 | | | 197 499.00 |
| |
| 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 | 2 090.00 | 2 090.00 | | 2 090.00 |
VB VAT | 198.00 | 198.00 | | 198.00 |
VH Loans with a maturity of more than one year at origin | 117 211.00 | 28 153.00 | 89 058.00 | 117 211.00 |
VI Group and Associates | 59.00 | 59.00 | | 59.00 |
VK Loans repaid during the year | 28 253.00 | | | 28 253.00 |
VM Income taxes | 101.00 | 101.00 | | 101.00 |
VQ Other Taxes, Duties, and Similar Debts | 246.00 | 246.00 | | 246.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 898.00 | 898.00 | | 898.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 198.00 | 1 198.00 | | 1 198.00 |
VW VAT | 852.00 | 852.00 | | 852.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 459.00 | 31 401.00 | 89 058.00 | 120 459.00 |
