| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 600 000.00 | | 4 600 000.00 | 4 600 000.00 |
BZ Other receivables | 23 707.00 | | 23 707.00 | 23 707.00 |
CF Cash and cash equivalents | 121 965.00 | | 121 965.00 | 121 965.00 |
CJ TOTAL (II) | 145 672.00 | | 145 672.00 | 145 672.00 |
CO Grand total (0 to V) | 4 745 672.00 | | 4 745 672.00 | 4 745 672.00 |
CU Other investments | 4 600 000.00 | | 4 600 000.00 | 4 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 804 738.00 | 2 804 738.00 | | 2 804 738.00 |
DD Legal reserve (1) | 71 130.00 | 38 476.00 | | 71 130.00 |
DH Retained earnings | 1 222 750.00 | 602 322.00 | | 1 222 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 207 856.00 | 653 082.00 | | 207 856.00 |
DL TOTAL (I) | 4 306 474.00 | 4 098 618.00 | | 4 306 474.00 |
DU Loans and Debts from Credit Institutions (3) | 400 082.00 | 600 126.00 | | 400 082.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 100 000.00 | | |
DX Trade payables and related accounts | 6 300.00 | 6 240.00 | | 6 300.00 |
DY Tax and social security liabilities | 32 817.00 | 16 400.00 | | 32 817.00 |
EC TOTAL (IV) | 439 199.00 | 722 766.00 | | 439 199.00 |
EE Grand total (I to V) | 4 745 672.00 | 4 821 383.00 | | 4 745 672.00 |
EG Accrued income and payables due within one year | 239 199.00 | 322 766.00 | | 239 199.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 82.00 | 126.00 | | 82.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 400 000.00 | | 400 000.00 | 400 000.00 |
FJ Net sales | 400 000.00 | | 400 000.00 | 400 000.00 |
FR Total operating income (I) | | | 400 000.00 | |
FW Other purchases and external expenses | | | 6 507.00 | |
FX Taxes, duties, and similar payments | | | 460.00 | |
FY Salaries and Wages | | | 288 000.00 | |
FZ Social Security Contributions | | | 212 388.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 507 355.00 | |
GG - OPERATING RESULT (I - II) | | | -107 355.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 000.00 | |
GP Total financial income (V) | | | 300 000.00 | |
GR Interest and similar expenses | | | 8 785.00 | |
GU Total financial expenses (VI) | | | 8 785.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 291 215.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 183 861.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -23 995.00 | 23 995.00 | | -23 995.00 |
HL TOTAL REVENUE (I + III + V + VII) | 700 000.00 | 1 200 000.00 | | 700 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 492 144.00 | 546 918.00 | | 492 144.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 207 856.00 | 653 082.00 | | 207 856.00 |
| |
| 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 | 4 600 000.00 | | | 4 600 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 600 000.00 | |
I4 DECREASES Grand Total | | | 4 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 600 000.00 | | | 4 600 000.00 |
| |
| 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 | 6 300.00 | 6 300.00 | | 6 300.00 |
8D Social Security and Other Social Organizations | 32 817.00 | 32 817.00 | | 32 817.00 |
UX Other trade receivables | 23 707.00 | 23 707.00 | | 23 707.00 |
VG Loans with a maturity of up to one year at origin | 82.00 | 82.00 | | 82.00 |
VH Loans with a maturity of more than one year at origin | 400 000.00 | 200 000.00 | 200 000.00 | 400 000.00 |
VK Loans repaid during the year | 200 000.00 | | | 200 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 707.00 | 23 707.00 | | 23 707.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 439 199.00 | 239 199.00 | 200 000.00 | 439 199.00 |
