| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 132 000.00 | | 132 000.00 | 132 000.00 |
BP Services in progress | | 1.00 | | |
BZ Other receivables | 193.00 | | 193.00 | 193.00 |
CF Cash and cash equivalents | 41 159.00 | | 41 159.00 | 41 159.00 |
CJ TOTAL (II) | 41 352.00 | | 41 352.00 | 41 352.00 |
CO Grand total (0 to V) | 173 352.00 | | 173 352.00 | 173 352.00 |
CU Other investments | 132 000.00 | | 132 000.00 | 132 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 100.00 | | | 90 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 243.00 | | | 44 243.00 |
DL TOTAL (I) | 134 343.00 | | | 134 343.00 |
DU Loans and Debts from Credit Institutions (3) | 36 290.00 | | | 36 290.00 |
DX Trade payables and related accounts | 1 157.00 | | | 1 157.00 |
DY Tax and social security liabilities | 1 563.00 | | | 1 563.00 |
EC TOTAL (IV) | 39 010.00 | | | 39 010.00 |
EE Grand total (I to V) | 173 352.00 | | | 173 352.00 |
EG Accrued income and payables due within one year | 8 563.00 | | | 8 563.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 100.00 | | 9 100.00 | 9 100.00 |
FJ Net sales | 9 100.00 | | 9 100.00 | 9 100.00 |
FR Total operating income (I) | | | 9 100.00 | |
FW Other purchases and external expenses | | | 5 558.00 | |
FX Taxes, duties, and similar payments | | | 846.00 | |
GF Total Operating Expenses (II) | | | 6 404.00 | |
GG - OPERATING RESULT (I - II) | | | 2 696.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 43 000.00 | |
GP Total financial income (V) | | | 43 000.00 | |
GR Interest and similar expenses | | | 854.00 | |
GU Total financial expenses (VI) | | | 854.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 146.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 842.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 599.00 | | | 599.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 100.00 | | | 52 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 858.00 | | | 7 858.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 243.00 | | | 44 243.00 |
| |
| 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 | | | 132 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 132 000.00 | |
I4 DECREASES Grand Total | | | 132 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 132 000.00 | |
| |
| 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 | 1 157.00 | 1 157.00 | | 1 157.00 |
8E Income Taxes | 599.00 | 599.00 | | 599.00 |
VB VAT | 193.00 | 193.00 | | 193.00 |
VH Loans with a maturity of more than one year at origin | 36 290.00 | 5 844.00 | 24 173.00 | 36 290.00 |
VJ Loans taken out during the year | 42 000.00 | | | 42 000.00 |
VK Loans repaid during the year | 5 734.00 | | | 5 734.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 193.00 | 193.00 | | 193.00 |
VW VAT | 964.00 | 964.00 | | 964.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 010.00 | 8 563.00 | 24 173.00 | 39 010.00 |
