| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 13 572.00 | 11 760.00 | 1 812.00 | 13 572.00 |
AT Other tangible assets | 1 662.00 | 1 662.00 | | 1 662.00 |
BJ TOTAL (I) | 1 015 234.00 | 13 422.00 | 1 001 812.00 | 1 015 234.00 |
BZ Other receivables | 1 851.00 | | 1 851.00 | 1 851.00 |
CF Cash and cash equivalents | 1 085.00 | | 1 085.00 | 1 085.00 |
CJ TOTAL (II) | 2 936.00 | | 2 936.00 | 2 936.00 |
CO Grand total (0 to V) | 1 018 170.00 | 13 422.00 | 1 004 748.00 | 1 018 170.00 |
CU Other investments | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 860 000.00 | 860 000.00 | | 860 000.00 |
DD Legal reserve (1) | 8 600.00 | 8 600.00 | | 8 600.00 |
DH Retained earnings | 114 736.00 | 66 003.00 | | 114 736.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 724.00 | 48 733.00 | | -5 724.00 |
DL TOTAL (I) | 977 612.00 | 983 336.00 | | 977 612.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 094.00 | | | 18 094.00 |
DX Trade payables and related accounts | 8 136.00 | 4 536.00 | | 8 136.00 |
DY Tax and social security liabilities | 906.00 | 16 072.00 | | 906.00 |
EC TOTAL (IV) | 27 136.00 | 20 608.00 | | 27 136.00 |
EE Grand total (I to V) | 1 004 748.00 | 1 003 943.00 | | 1 004 748.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 1 500.00 | | 1 500.00 | 1 500.00 |
FJ Net sales | 1 500.00 | | 1 500.00 | 1 500.00 |
FR Total operating income (I) | | | 1 500.00 | |
FW Other purchases and external expenses | | | 5 933.00 | |
FX Taxes, duties, and similar payments | | | 461.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 829.00 | |
GF Total Operating Expenses (II) | | | 7 224.00 | |
GG - OPERATING RESULT (I - II) | | | -5 724.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 724.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 13 884.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 500.00 | 63 900.00 | | 1 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 224.00 | 15 167.00 | | 7 224.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 724.00 | 48 733.00 | | -5 724.00 |
| |
| 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 | 1 015 234.00 | | | 1 015 234.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000 000.00 | |
I4 DECREASES Grand Total | | | 1 015 234.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 234.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 234.00 | | | 15 234.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000 000.00 | | | 1 000 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 592.00 | 829.00 | | 12 592.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 592.00 | 829.00 | | 12 592.00 |
| |
| 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 | 8 136.00 | 8 136.00 | | 8 136.00 |
VB VAT | 1 851.00 | | | 1 851.00 |
VI Group and Associates | 18 094.00 | 18 094.00 | | 18 094.00 |
VQ Other Taxes, Duties, and Similar Debts | 906.00 | 906.00 | | 906.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 851.00 | 1 851.00 | | 1 851.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 136.00 | 27 136.00 | | 27 136.00 |
