| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 160 000.00 | | 1 160 000.00 | 1 160 000.00 |
BZ Other receivables | 529.00 | | 529.00 | 529.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 72 135.00 | | 72 135.00 | 72 135.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 172 664.00 | | 172 664.00 | 172 664.00 |
CO Grand total (0 to V) | 1 332 664.00 | | 1 332 664.00 | 1 332 664.00 |
CU Other investments | 1 160 000.00 | | 1 160 000.00 | 1 160 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 000.00 | 55 000.00 | | 55 000.00 |
DD Legal reserve (1) | 5 500.00 | 5 500.00 | | 5 500.00 |
DH Retained earnings | 100 642.00 | 100 175.00 | | 100 642.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 666.00 | 467.00 | | 666.00 |
DL TOTAL (I) | 161 808.00 | 161 142.00 | | 161 808.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 092 619.00 | 1 180 495.00 | | 1 092 619.00 |
DX Trade payables and related accounts | 3 174.00 | 3 082.00 | | 3 174.00 |
DY Tax and social security liabilities | 75 063.00 | 24 673.00 | | 75 063.00 |
EC TOTAL (IV) | 1 170 855.00 | 1 208 250.00 | | 1 170 855.00 |
EE Grand total (I to V) | 1 332 664.00 | 1 369 392.00 | | 1 332 664.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 180 000.00 | | 180 000.00 | 180 000.00 |
FJ Net sales | 180 000.00 | | 180 000.00 | 180 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 180 001.00 | |
FW Other purchases and external expenses | | | 4 099.00 | |
FX Taxes, duties, and similar payments | | | 1 003.00 | |
FY Salaries and Wages | | | 243 480.00 | |
FZ Social Security Contributions | | | 43 229.00 | |
GF Total Operating Expenses (II) | | | 291 811.00 | |
GG - OPERATING RESULT (I - II) | | | -111 810.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 126 000.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | 126 000.00 | |
GR Interest and similar expenses | | | 13 524.00 | |
GU Total financial expenses (VI) | | | 13 524.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 112 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 666.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 306 001.00 | 297 391.00 | | 306 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 305 335.00 | 296 924.00 | | 305 335.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 666.00 | 467.00 | | 666.00 |
| |
| 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 | 1 160 000.00 | | | 1 160 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 160 000.00 | |
I4 DECREASES Grand Total | | | 1 160 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 160 000.00 | | | 1 160 000.00 |
| |
| 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 | 3 174.00 | 3 174.00 | | 3 174.00 |
8C Staff and Related Accounts | 71 560.00 | 71 560.00 | | 71 560.00 |
VB VAT | 529.00 | 529.00 | | 529.00 |
VI Group and Associates | 1 092 619.00 | 1 092 619.00 | | 1 092 619.00 |
VQ Other Taxes, Duties, and Similar Debts | 503.00 | 503.00 | | 503.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 529.00 | 529.00 | | 529.00 |
VW VAT | 3 000.00 | 3 000.00 | | 3 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 170 855.00 | 1 170 855.00 | | 1 170 855.00 |
