| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | | |
BD Other fixed assets | 175 000.00 | | 175 000.00 | 175 000.00 |
BJ TOTAL (I) | 175 000.00 | | 175 000.00 | 175 000.00 |
BZ Other receivables | 47 245.00 | | 47 245.00 | 47 245.00 |
CF Cash and cash equivalents | 33 511.00 | | 33 511.00 | 33 511.00 |
CJ TOTAL (II) | 80 756.00 | | 80 756.00 | 80 756.00 |
CO Grand total (0 to V) | 255 756.00 | | 255 756.00 | 255 756.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 185 000.00 | 185 000.00 | | 185 000.00 |
DD Legal reserve (1) | 9 799.00 | 1 000.00 | | 9 799.00 |
DH Retained earnings | 25 776.00 | 25 776.00 | | 25 776.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 341.00 | 8 799.00 | | 8 341.00 |
DL TOTAL (I) | 228 916.00 | 220 575.00 | | 228 916.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 668.00 | 105 668.00 | | 25 668.00 |
DX Trade payables and related accounts | 408.00 | 408.00 | | 408.00 |
DY Tax and social security liabilities | 764.00 | 2 387.00 | | 764.00 |
EC TOTAL (IV) | 26 840.00 | 108 463.00 | | 26 840.00 |
EE Grand total (I to V) | 255 756.00 | 329 038.00 | | 255 756.00 |
EG Accrued income and payables due within one year | 26 840.00 | 108 463.00 | | 26 840.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 10 000.00 | |
FJ Net sales | | | 10 000.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 10 000.00 | |
FW Other purchases and external expenses | | | 1 752.00 | |
GF Total Operating Expenses (II) | | | 1 752.00 | |
GG - OPERATING RESULT (I - II) | | | 8 248.00 | |
GP Total financial income (V) | | | 93.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 93.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 341.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 093.00 | 10 266.00 | | 10 093.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 752.00 | 1 467.00 | | 1 752.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 341.00 | 8 799.00 | | 8 341.00 |
| |
| 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 | 408.00 | 408.00 | | 408.00 |
8D Social Security and Other Social Organizations | 764.00 | 764.00 | | 764.00 |
VI Group and Associates | 25 668.00 | 25 668.00 | | 25 668.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 47 245.00 | 47 245.00 | | 47 245.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 245.00 | 47 245.00 | | 47 245.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 840.00 | 26 840.00 | | 26 840.00 |
