| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 513 280.00 | | 513 280.00 | 513 280.00 |
BZ Other receivables | 17 500.00 | | 17 500.00 | 17 500.00 |
CF Cash and cash equivalents | 39 844.00 | | 39 844.00 | 39 844.00 |
CJ TOTAL (II) | 57 344.00 | | 57 344.00 | 57 344.00 |
CO Grand total (0 to V) | 570 624.00 | | 570 624.00 | 570 624.00 |
CU Other investments | 513 280.00 | | 513 280.00 | 513 280.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 300 000.00 | 200 000.00 | | 300 000.00 |
DH Retained earnings | 5 354.00 | 810.00 | | 5 354.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 953.00 | 104 544.00 | | 39 953.00 |
DL TOTAL (I) | 367 306.00 | 327 354.00 | | 367 306.00 |
DU Loans and Debts from Credit Institutions (3) | 191 434.00 | 289 436.00 | | 191 434.00 |
DY Tax and social security liabilities | 11 883.00 | 36 116.00 | | 11 883.00 |
EC TOTAL (IV) | 203 318.00 | 325 552.00 | | 203 318.00 |
EE Grand total (I to V) | 570 624.00 | 652 906.00 | | 570 624.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 172 800.00 | | 172 800.00 | 172 800.00 |
FJ Net sales | 172 800.00 | | 172 800.00 | 172 800.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 172 800.00 | |
FW Other purchases and external expenses | | | 3 300.00 | |
FX Taxes, duties, and similar payments | | | 3 828.00 | |
FY Salaries and Wages | | | 87 753.00 | |
FZ Social Security Contributions | | | 27 314.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 122 196.00 | |
GG - OPERATING RESULT (I - II) | | | 50 605.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 998.00 | |
GU Total financial expenses (VI) | | | 1 998.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 998.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 607.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 654.00 | 7 912.00 | | 8 654.00 |
HL TOTAL REVENUE (I + III + V + VII) | 172 800.00 | 242 803.00 | | 172 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 132 848.00 | 138 259.00 | | 132 848.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 953.00 | 104 544.00 | | 39 953.00 |
| |
| 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 | 513 280.00 | | | 513 280.00 |
I3 DECREASES Total Financial Fixed Assets | | | 513 280.00 | |
I4 DECREASES Grand Total | | | 513 280.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 513 280.00 | | | 513 280.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 11 883.00 | 11 883.00 | | 11 883.00 |
VG Loans with a maturity of up to one year at origin | 191 434.00 | 71 033.00 | 120 401.00 | 191 434.00 |
VS Prepaid expenses | 17 500.00 | 17 500.00 | | 17 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 500.00 | 17 500.00 | | 17 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 203 318.00 | 82 917.00 | 120 401.00 | 203 318.00 |
