| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 121 655.00 | | 121 655.00 | 121 655.00 |
BZ Other receivables | 137 848.00 | | 137 848.00 | 137 848.00 |
CF Cash and cash equivalents | 12 094.00 | | 12 094.00 | 12 094.00 |
CJ TOTAL (II) | 149 942.00 | | 149 942.00 | 149 942.00 |
CO Grand total (0 to V) | 271 597.00 | | 271 597.00 | 271 597.00 |
CU Other investments | 111 655.00 | | 111 655.00 | 111 655.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | 1 200.00 | | 1 200.00 |
DG Other reserves | 42 916.00 | 36 612.00 | | 42 916.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 281.00 | 6 304.00 | | 38 281.00 |
DL TOTAL (I) | 94 397.00 | 56 116.00 | | 94 397.00 |
DV Miscellaneous Loans and Financial Debts (4) | 167 200.00 | 136 546.00 | | 167 200.00 |
DY Tax and social security liabilities | | 596.00 | | |
EA Other liabilities | 10 000.00 | 10 000.00 | | 10 000.00 |
EC TOTAL (IV) | 177 200.00 | 147 142.00 | | 177 200.00 |
EE Grand total (I to V) | 271 597.00 | 203 258.00 | | 271 597.00 |
EG Accrued income and payables due within one year | 177 200.00 | 147 142.00 | | 177 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 000.00 | | 15 000.00 | 15 000.00 |
FJ Net sales | 15 000.00 | | 15 000.00 | 15 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 15 000.00 | |
FW Other purchases and external expenses | | | 100.00 | |
FX Taxes, duties, and similar payments | | | 594.00 | |
FY Salaries and Wages | | | 12 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 12 694.00 | |
GG - OPERATING RESULT (I - II) | | | 2 306.00 | |
GL Other interest and similar income | | | 4 064.00 | |
GP Total financial income (V) | | | 4 064.00 | |
GR Interest and similar expenses | | | 1 589.00 | |
GU Total financial expenses (VI) | | | 1 589.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 475.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 781.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 35 000.00 | | | 35 000.00 |
HD Total exceptional income (VII) | 35 000.00 | | | 35 000.00 |
HF Exceptional expenses on capital transactions | 1 500.00 | | | 1 500.00 |
HH Total exceptional expenses (VIII) | 1 500.00 | | | 1 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 33 500.00 | | | 33 500.00 |
HK Income tax | | 1 112.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 064.00 | 9 590.00 | | 54 064.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 783.00 | 3 286.00 | | 15 783.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 281.00 | 6 304.00 | | 38 281.00 |
| |
| 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 | 121 204.00 | | 2 900.00 | 121 204.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 500.00 | 121 655.00 | |
I4 DECREASES Grand Total | | 2 449.00 | 121 655.00 | |
IY DECREASES Total Tangible Fixed Assets | | 949.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 949.00 | | | 949.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 120 255.00 | | 2 900.00 | 120 255.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 949.00 | | 949.00 | 949.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 949.00 | | 949.00 | 949.00 |
