| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 410 990.00 | | 410 990.00 | 410 990.00 |
BZ Other receivables | 202 594.00 | | 202 594.00 | 202 594.00 |
CF Cash and cash equivalents | 3 319.00 | | 3 319.00 | 3 319.00 |
CJ TOTAL (II) | 205 912.00 | | 205 912.00 | 205 912.00 |
CO Grand total (0 to V) | 616 902.00 | | 616 902.00 | 616 902.00 |
CU Other investments | 410 990.00 | | 410 990.00 | 410 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 412 500.00 | | | 412 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 769.00 | | | 32 769.00 |
DL TOTAL (I) | 445 269.00 | | | 445 269.00 |
DV Miscellaneous Loans and Financial Debts (4) | 153 679.00 | | | 153 679.00 |
DX Trade payables and related accounts | 1 680.00 | | | 1 680.00 |
DY Tax and social security liabilities | 16 274.00 | | | 16 274.00 |
EC TOTAL (IV) | 171 633.00 | | | 171 633.00 |
EE Grand total (I to V) | 616 902.00 | | | 616 902.00 |
EG Accrued income and payables due within one year | 171 633.00 | | | 171 633.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 000.00 | | 48 000.00 | 48 000.00 |
FJ Net sales | 48 000.00 | | 48 000.00 | 48 000.00 |
FR Total operating income (I) | | | 48 000.00 | |
FW Other purchases and external expenses | | | 7 517.00 | |
GF Total Operating Expenses (II) | | | 7 517.00 | |
GG - OPERATING RESULT (I - II) | | | 40 483.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 228.00 | |
GP Total financial income (V) | | | 1 228.00 | |
GR Interest and similar expenses | | | 1 053.00 | |
GU Total financial expenses (VI) | | | 1 053.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 174.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 657.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 888.00 | | | 7 888.00 |
HL TOTAL REVENUE (I + III + V + VII) | 49 228.00 | | | 49 228.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 458.00 | | | 16 458.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 769.00 | | | 32 769.00 |
| |
| 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 | | | 410 990.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 410 990.00 | |
I4 DECREASES Grand Total | | | 410 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 410 990.00 | |
| |
| 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 | 1 680.00 | 1 680.00 | | 1 680.00 |
8E Income Taxes | 7 888.00 | 7 888.00 | | 7 888.00 |
VB VAT | 280.00 | 280.00 | | 280.00 |
VC Group and associates | 202 314.00 | 202 314.00 | | 202 314.00 |
VI Group and Associates | 153 679.00 | 153 679.00 | | 153 679.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 202 594.00 | 202 594.00 | | 202 594.00 |
VW VAT | 8 386.00 | 8 386.00 | | 8 386.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 171 633.00 | 171 633.00 | | 171 633.00 |
