| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 245 000.00 | | 245 000.00 | 245 000.00 |
BJ TOTAL (I) | 245 000.00 | | 245 000.00 | 245 000.00 |
BX Customers and related accounts | 21 600.00 | | 21 600.00 | 21 600.00 |
BZ Other receivables | 2 471.00 | | 2 471.00 | 2 471.00 |
CF Cash and cash equivalents | 24 032.00 | | 24 032.00 | 24 032.00 |
CJ TOTAL (II) | 48 103.00 | | 48 103.00 | 48 103.00 |
CO Grand total (0 to V) | 293 103.00 | | 293 103.00 | 293 103.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500.00 | 3 500.00 | | 3 500.00 |
DD Legal reserve (1) | 350.00 | 350.00 | | 350.00 |
DG Other reserves | 229 529.00 | 223 263.00 | | 229 529.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 949.00 | 6 266.00 | | 2 949.00 |
DL TOTAL (I) | 236 328.00 | 233 379.00 | | 236 328.00 |
DU Loans and Debts from Credit Institutions (3) | 41 371.00 | 57 253.00 | | 41 371.00 |
DX Trade payables and related accounts | 11 804.00 | 6 423.00 | | 11 804.00 |
DY Tax and social security liabilities | 3 600.00 | 3 688.00 | | 3 600.00 |
EC TOTAL (IV) | 56 775.00 | 67 364.00 | | 56 775.00 |
EE Grand total (I to V) | 293 103.00 | 300 743.00 | | 293 103.00 |
EG Accrued income and payables due within one year | 39 936.00 | 25 993.00 | | 39 936.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 000.00 | | 18 000.00 | 18 000.00 |
FJ Net sales | 18 000.00 | | 18 000.00 | 18 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 18 001.00 | |
FW Other purchases and external expenses | | | 13 359.00 | |
GF Total Operating Expenses (II) | | | 13 359.00 | |
GG - OPERATING RESULT (I - II) | | | 4 642.00 | |
GR Interest and similar expenses | | | 1 172.00 | |
GU Total financial expenses (VI) | | | 1 172.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 172.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 469.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 520.00 | 1 106.00 | | 520.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 001.00 | 18 000.00 | | 18 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 051.00 | 11 734.00 | | 15 051.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 949.00 | 6 266.00 | | 2 949.00 |
| |
| 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 | 245 000.00 | | | 245 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 245 000.00 | |
I4 DECREASES Grand Total | | | 245 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 245 000.00 | | | 245 000.00 |
| |
| 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 | 11 804.00 | 11 804.00 | | 11 804.00 |
UX Other trade receivables | 21 600.00 | 21 600.00 | | 21 600.00 |
VB VAT | 1 973.00 | 1 973.00 | | 1 973.00 |
VG Loans with a maturity of up to one year at origin | 41 371.00 | 24 532.00 | 16 839.00 | 41 371.00 |
VK Loans repaid during the year | 15 881.00 | | | 15 881.00 |
VM Income taxes | 498.00 | 498.00 | | 498.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 071.00 | 24 071.00 | | 24 071.00 |
VW VAT | 3 600.00 | 3 600.00 | | 3 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 775.00 | 39 936.00 | 16 839.00 | 56 775.00 |
