| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 520 000.00 | | 520 000.00 | 520 000.00 |
BX Customers and related accounts | 15 000.00 | | 15 000.00 | 15 000.00 |
BZ Other receivables | 765.00 | | 765.00 | 765.00 |
CF Cash and cash equivalents | 70 539.00 | | 70 539.00 | 70 539.00 |
CJ TOTAL (II) | 86 304.00 | | 86 304.00 | 86 304.00 |
CO Grand total (0 to V) | 606 304.00 | | 606 304.00 | 606 304.00 |
CU Other investments | 520 000.00 | | 520 000.00 | 520 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DH Retained earnings | 1 329.00 | 1 339.00 | | 1 329.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 181.00 | -10.00 | | 3 181.00 |
DL TOTAL (I) | 4 620.00 | 1 439.00 | | 4 620.00 |
DV Miscellaneous Loans and Financial Debts (4) | 564 442.00 | 582 313.00 | | 564 442.00 |
DX Trade payables and related accounts | 4 895.00 | 2 670.00 | | 4 895.00 |
DY Tax and social security liabilities | 32 348.00 | 42 319.00 | | 32 348.00 |
EC TOTAL (IV) | 601 685.00 | 627 301.00 | | 601 685.00 |
EE Grand total (I to V) | 606 304.00 | 628 740.00 | | 606 304.00 |
EG Accrued income and payables due within one year | 601 685.00 | 627 301.00 | | 601 685.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 000.00 | | 150 000.00 | 150 000.00 |
FJ Net sales | 150 000.00 | | 150 000.00 | 150 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 150 001.00 | |
FW Other purchases and external expenses | | | 18 661.00 | |
FX Taxes, duties, and similar payments | | | 378.00 | |
FY Salaries and Wages | | | 127 221.00 | |
GF Total Operating Expenses (II) | | | 146 260.00 | |
GG - OPERATING RESULT (I - II) | | | 3 741.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 741.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 560.00 | | | 560.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 001.00 | 150 001.00 | | 150 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 820.00 | 150 011.00 | | 146 820.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 181.00 | -10.00 | | 3 181.00 |
| |
| 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 | 520 000.00 | | | 520 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 520 000.00 | |
I4 DECREASES Grand Total | | | 520 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 520 000.00 | | | 520 000.00 |
| |
| 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 | 4 895.00 | 4 895.00 | | 4 895.00 |
8D Social Security and Other Social Organizations | 26 503.00 | 26 503.00 | | 26 503.00 |
8E Income Taxes | 560.00 | 560.00 | | 560.00 |
UX Other trade receivables | 15 000.00 | 15 000.00 | | 15 000.00 |
VB VAT | 765.00 | 765.00 | | 765.00 |
VI Group and Associates | 564 442.00 | 564 442.00 | | 564 442.00 |
VQ Other Taxes, Duties, and Similar Debts | 285.00 | 285.00 | | 285.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 765.00 | 15 765.00 | | 15 765.00 |
VW VAT | 5 000.00 | 5 000.00 | | 5 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 601 685.00 | 601 685.00 | | 601 685.00 |
