| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 140 000.00 | | 140 000.00 | 140 000.00 |
BX Customers and related accounts | 22 847.00 | | 22 847.00 | 22 847.00 |
BZ Other receivables | 826.00 | | 826.00 | 826.00 |
CF Cash and cash equivalents | 25 360.00 | | 25 360.00 | 25 360.00 |
CJ TOTAL (II) | 49 033.00 | | 49 033.00 | 49 033.00 |
CO Grand total (0 to V) | 189 033.00 | | 189 033.00 | 189 033.00 |
CU Other investments | 140 000.00 | | 140 000.00 | 140 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 131 000.00 | | | 131 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 850.00 | | | 2 850.00 |
DL TOTAL (I) | 133 850.00 | | | 133 850.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 675.00 | | | 27 675.00 |
DX Trade payables and related accounts | 1 854.00 | | | 1 854.00 |
DY Tax and social security liabilities | 12 454.00 | | | 12 454.00 |
EA Other liabilities | 13 200.00 | | | 13 200.00 |
EC TOTAL (IV) | 55 183.00 | | | 55 183.00 |
EE Grand total (I to V) | 189 033.00 | | | 189 033.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 250.00 | | 67 250.00 | 67 250.00 |
FJ Net sales | 67 250.00 | | 67 250.00 | 67 250.00 |
FR Total operating income (I) | | | 67 250.00 | |
FW Other purchases and external expenses | | | 6 049.00 | |
FX Taxes, duties, and similar payments | | | 639.00 | |
FY Salaries and Wages | | | 57 210.00 | |
GF Total Operating Expenses (II) | | | 63 898.00 | |
GG - OPERATING RESULT (I - II) | | | 3 353.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 353.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 503.00 | | | 503.00 |
HL TOTAL REVENUE (I + III + V + VII) | 67 250.00 | | | 67 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 401.00 | | | 64 401.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 850.00 | | | 2 850.00 |
| |
| 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 | | | 140 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 140 000.00 | |
I4 DECREASES Grand Total | | | 140 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 140 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 22 847.00 | 22 847.00 | | 22 847.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 826.00 | 826.00 | | 826.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 673.00 | 23 673.00 | | 23 673.00 |
