| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 974.00 | | 8 974.00 | 8 974.00 |
BX Customers and related accounts | 60 000.00 | | 60 000.00 | 60 000.00 |
BZ Other receivables | 759 868.00 | | 759 868.00 | 759 868.00 |
CF Cash and cash equivalents | 5 258.00 | | 5 258.00 | 5 258.00 |
CJ TOTAL (II) | 825 126.00 | | 825 126.00 | 825 126.00 |
CO Grand total (0 to V) | 834 100.00 | | 834 100.00 | 834 100.00 |
CU Other investments | 8 974.00 | | 8 974.00 | 8 974.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 168 325.00 | | | 168 325.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 516.00 | | | 33 516.00 |
DL TOTAL (I) | 210 641.00 | | | 210 641.00 |
DV Miscellaneous Loans and Financial Debts (4) | 594 050.00 | | | 594 050.00 |
DX Trade payables and related accounts | 1 921.00 | | | 1 921.00 |
DY Tax and social security liabilities | 27 487.00 | | | 27 487.00 |
EC TOTAL (IV) | 623 459.00 | | | 623 459.00 |
EE Grand total (I to V) | 834 100.00 | | | 834 100.00 |
EG Accrued income and payables due within one year | 623 459.00 | | | 623 459.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 000.00 | | 100 000.00 | 100 000.00 |
FJ Net sales | 100 000.00 | | 100 000.00 | 100 000.00 |
FR Total operating income (I) | | | 100 000.00 | |
FW Other purchases and external expenses | | | 2 608.00 | |
FX Taxes, duties, and similar payments | | | 331.00 | |
FY Salaries and Wages | | | 50 000.00 | |
FZ Social Security Contributions | | | 19 746.00 | |
GF Total Operating Expenses (II) | | | 72 685.00 | |
GG - OPERATING RESULT (I - II) | | | 27 315.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 090.00 | |
GP Total financial income (V) | | | 10 090.00 | |
GR Interest and similar expenses | | | 3 889.00 | |
GU Total financial expenses (VI) | | | 3 889.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 201.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 516.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 19 746.00 | | | 19 746.00 |
HL TOTAL REVENUE (I + III + V + VII) | 110 091.00 | | | 110 091.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 574.00 | | | 76 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 516.00 | | | 33 516.00 |
| |
| 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 | 8 974.00 | | | 8 974.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 974.00 | |
I4 DECREASES Grand Total | | | 8 974.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 974.00 | | | 8 974.00 |
| |
| 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 | 1 921.00 | 1 921.00 | | 1 921.00 |
8C Staff and Related Accounts | 16 320.00 | 16 320.00 | | 16 320.00 |
UX Other trade receivables | 60 000.00 | 60 000.00 | | 60 000.00 |
VB VAT | 2 320.00 | 2 320.00 | | 2 320.00 |
VC Group and associates | 757 548.00 | 757 548.00 | | 757 548.00 |
VI Group and Associates | 594 050.00 | 594 050.00 | | 594 050.00 |
VQ Other Taxes, Duties, and Similar Debts | 167.00 | 167.00 | | 167.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 819 868.00 | 819 868.00 | | 819 868.00 |
VW VAT | 11 000.00 | 11 000.00 | | 11 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 623 459.00 | 623 459.00 | | 623 459.00 |
