| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 943 486.00 | 200 000.00 | 743 486.00 | 943 486.00 |
BZ Other receivables | 17 278.00 | | 17 278.00 | 17 278.00 |
CF Cash and cash equivalents | 4 567.00 | | 4 567.00 | 4 567.00 |
CJ TOTAL (II) | 21 845.00 | | 21 845.00 | 21 845.00 |
CO Grand total (0 to V) | 965 331.00 | 200 000.00 | 765 331.00 | 965 331.00 |
CU Other investments | 943 486.00 | 200 000.00 | 743 486.00 | 943 486.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 478 700.00 | | | 478 700.00 |
DD Legal reserve (1) | 10 335.00 | | | 10 335.00 |
DG Other reserves | 10 382.00 | | | 10 382.00 |
DH Retained earnings | 3 267.00 | | | 3 267.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 060.00 | | | 7 060.00 |
DL TOTAL (I) | 509 744.00 | | | 509 744.00 |
DV Miscellaneous Loans and Financial Debts (4) | 250 652.00 | | | 250 652.00 |
DY Tax and social security liabilities | 2 782.00 | | | 2 782.00 |
EA Other liabilities | 2 153.00 | | | 2 153.00 |
EC TOTAL (IV) | 255 587.00 | | | 255 587.00 |
EE Grand total (I to V) | 765 331.00 | | | 765 331.00 |
EG Accrued income and payables due within one year | 255 587.00 | | | 255 587.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 144 000.00 | | 144 000.00 | 144 000.00 |
FJ Net sales | 144 000.00 | | 144 000.00 | 144 000.00 |
FR Total operating income (I) | | | 144 000.00 | |
FW Other purchases and external expenses | | | 16 747.00 | |
FX Taxes, duties, and similar payments | | | 15 683.00 | |
FY Salaries and Wages | | | 71 099.00 | |
FZ Social Security Contributions | | | 30 075.00 | |
GF Total Operating Expenses (II) | | | 133 605.00 | |
GG - OPERATING RESULT (I - II) | | | 10 395.00 | |
GR Interest and similar expenses | | | 3 335.00 | |
GU Total financial expenses (VI) | | | 3 335.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 335.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 30 075.00 | | | 30 075.00 |
HL TOTAL REVENUE (I + III + V + VII) | 144 000.00 | | | 144 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 940.00 | | | 136 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 060.00 | | | 7 060.00 |
HP References: Equipment leasing | 9 921.00 | | | 9 921.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 250 652.00 | 250 652.00 | | 250 652.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 153.00 | 2 153.00 | | 2 153.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 782.00 | 2 782.00 | | 2 782.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 278.00 | 17 278.00 | | 17 278.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 255 587.00 | 255 587.00 | | 255 587.00 |
