| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 29 162.00 | | 29 162.00 | 29 162.00 |
BJ TOTAL (I) | 29 162.00 | | 29 162.00 | 29 162.00 |
BZ Other receivables | 37 742.00 | | 37 742.00 | 37 742.00 |
CF Cash and cash equivalents | 5 424.00 | | 5 424.00 | 5 424.00 |
CJ TOTAL (II) | 43 166.00 | | 43 166.00 | 43 166.00 |
CO Grand total (0 to V) | 72 328.00 | | 72 328.00 | 72 328.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 13 290.00 | 11 406.00 | | 13 290.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 091.00 | 1 885.00 | | 39 091.00 |
DL TOTAL (I) | 55 682.00 | 16 590.00 | | 55 682.00 |
DU Loans and Debts from Credit Institutions (3) | 9 587.00 | 16 237.00 | | 9 587.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 261.00 | | |
DX Trade payables and related accounts | 5 232.00 | 3 060.00 | | 5 232.00 |
DY Tax and social security liabilities | 1 828.00 | 1 635.00 | | 1 828.00 |
EC TOTAL (IV) | 16 647.00 | 21 193.00 | | 16 647.00 |
EE Grand total (I to V) | 72 328.00 | 37 783.00 | | 72 328.00 |
EG Accrued income and payables due within one year | 13 837.00 | 11 681.00 | | 13 837.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 70.00 | 76.00 | | 70.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 6 500.00 | |
FJ Net sales | | | 6 500.00 | |
FR Total operating income (I) | | | 6 500.00 | |
FW Other purchases and external expenses | | | 4 447.00 | |
FX Taxes, duties, and similar payments | | | 261.00 | |
GF Total Operating Expenses (II) | | | 4 708.00 | |
GG - OPERATING RESULT (I - II) | | | 1 792.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 38 000.00 | |
GL Other interest and similar income | | | 233.00 | |
GP Total financial income (V) | | | 38 233.00 | |
GR Interest and similar expenses | | | 406.00 | |
GU Total financial expenses (VI) | | | 406.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 827.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 619.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 12.00 | | |
HH Total exceptional expenses (VIII) | | 12.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -12.00 | | |
HK Income tax | 528.00 | 335.00 | | 528.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 733.00 | 6 628.00 | | 44 733.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 642.00 | 4 743.00 | | 5 642.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 091.00 | 1 885.00 | | 39 091.00 |
| |
| 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 | 29 162.00 | | | 29 162.00 |
I3 DECREASES Total Financial Fixed Assets | | | 29 162.00 | |
I4 DECREASES Grand Total | | | 29 162.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 29 162.00 | | | 29 162.00 |
| |
| 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 | 5 232.00 | 5 232.00 | | 5 232.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 828.00 | 1 828.00 | | 1 828.00 |
VG Loans with a maturity of up to one year at origin | 70.00 | 70.00 | | 70.00 |
VH Loans with a maturity of more than one year at origin | 9 516.00 | 6 706.00 | 2 810.00 | 9 516.00 |
VK Loans repaid during the year | 6 642.00 | | | 6 642.00 |
VP Miscellaneous | 37 742.00 | 37 742.00 | | 37 742.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 742.00 | 37 742.00 | | 37 742.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 647.00 | 13 837.00 | 2 810.00 | 16 647.00 |
