| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 180 000.00 | | 180 000.00 | 180 000.00 |
BT Goods | | 1.00 | | |
BX Customers and related accounts | 50 700.00 | | 50 700.00 | 50 700.00 |
BZ Other receivables | 3 546.00 | | 3 546.00 | 3 546.00 |
CF Cash and cash equivalents | 417.00 | | 417.00 | 417.00 |
CH Prepaid expenses | 15.00 | | 15.00 | 15.00 |
CJ TOTAL (II) | 54 678.00 | | 54 678.00 | 54 678.00 |
CO Grand total (0 to V) | 234 678.00 | | 234 678.00 | 234 678.00 |
CU Other investments | 180 000.00 | | 180 000.00 | 180 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 000.00 | 180 000.00 | | 180 000.00 |
DD Legal reserve (1) | 18 000.00 | 18 000.00 | | 18 000.00 |
DG Other reserves | 23 015.00 | 15 320.00 | | 23 015.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 583.00 | 7 695.00 | | 2 583.00 |
DL TOTAL (I) | 223 598.00 | 221 015.00 | | 223 598.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 273.00 | 2 173.00 | | 3 273.00 |
DX Trade payables and related accounts | 3 319.00 | 5 840.00 | | 3 319.00 |
DY Tax and social security liabilities | 4 208.00 | 9 378.00 | | 4 208.00 |
EA Other liabilities | 280.00 | 2 834.00 | | 280.00 |
EC TOTAL (IV) | 11 080.00 | 20 226.00 | | 11 080.00 |
EE Grand total (I to V) | 234 678.00 | 241 241.00 | | 234 678.00 |
EG Accrued income and payables due within one year | 11 080.00 | 20 226.00 | | 11 080.00 |
| |
| 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 | | | 11 047.00 | |
FX Taxes, duties, and similar payments | | | 677.00 | |
GF Total Operating Expenses (II) | | | 11 724.00 | |
GG - OPERATING RESULT (I - II) | | | 3 276.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GK Income from other securities and fixed asset receivables | | | -3.00 | |
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) | | | 3 276.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 693.00 | 1 378.00 | | 693.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 000.00 | 44 645.00 | | 15 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 418.00 | 36 950.00 | | 12 418.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 583.00 | 7 695.00 | | 2 583.00 |
| |
| 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 | 180 000.00 | | | 180 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 180 000.00 | |
I4 DECREASES Grand Total | | | 180 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 180 000.00 | | | 180 000.00 |
| |
| 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 | 3 319.00 | 3 319.00 | | 3 319.00 |
8E Income Taxes | 693.00 | 693.00 | | 693.00 |
8K Other liabilities (including liabilities related to repo transactions) | 280.00 | 280.00 | | 280.00 |
UX Other trade receivables | 50 700.00 | 50 700.00 | | 50 700.00 |
VB VAT | 3 546.00 | 3 546.00 | | 3 546.00 |
VI Group and Associates | 3 273.00 | 3 273.00 | | 3 273.00 |
VQ Other Taxes, Duties, and Similar Debts | 515.00 | 515.00 | | 515.00 |
VS Prepaid expenses | 15.00 | 15.00 | | 15.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 261.00 | 54 261.00 | | 54 261.00 |
VW VAT | 3 000.00 | 3 000.00 | | 3 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 080.00 | 11 080.00 | | 11 080.00 |
