| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 215 000.00 | | 215 000.00 | 215 000.00 |
BZ Other receivables | 60 407.00 | | 60 407.00 | 60 407.00 |
CF Cash and cash equivalents | 42 147.00 | | 42 147.00 | 42 147.00 |
CH Prepaid expenses | 6 139.00 | | 6 139.00 | 6 139.00 |
CJ TOTAL (II) | 108 693.00 | | 108 693.00 | 108 693.00 |
CO Grand total (0 to V) | 323 693.00 | | 323 693.00 | 323 693.00 |
CU Other investments | 215 000.00 | | 215 000.00 | 215 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 2 778.00 | 1 301.00 | | 2 778.00 |
DG Other reserves | 52 789.00 | 24 718.00 | | 52 789.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 184 153.00 | 29 549.00 | | 184 153.00 |
DL TOTAL (I) | 269 720.00 | 85 568.00 | | 269 720.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 304.00 | 1 899.00 | | 17 304.00 |
DW Advances and down payments received on current orders | 2 000.00 | | | 2 000.00 |
DX Trade payables and related accounts | 440.00 | 450.00 | | 440.00 |
DY Tax and social security liabilities | 34 228.00 | | | 34 228.00 |
EC TOTAL (IV) | 53 972.00 | 2 349.00 | | 53 972.00 |
EE Grand total (I to V) | 323 693.00 | 87 916.00 | | 323 693.00 |
EG Accrued income and payables due within one year | 53 972.00 | 2 349.00 | | 53 972.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 000.00 | | 90 000.00 | 90 000.00 |
FJ Net sales | 90 000.00 | | 90 000.00 | 90 000.00 |
FR Total operating income (I) | | | 90 000.00 | |
FW Other purchases and external expenses | | | 2 439.00 | |
FX Taxes, duties, and similar payments | | | 5 573.00 | |
FY Salaries and Wages | | | 57 000.00 | |
FZ Social Security Contributions | | | 22 320.00 | |
GF Total Operating Expenses (II) | | | 87 332.00 | |
GG - OPERATING RESULT (I - II) | | | 2 669.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 669.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 22 320.00 | | | 22 320.00 |
HB Exceptional income from capital transactions | 215 000.00 | | | 215 000.00 |
HD Total exceptional income (VII) | 215 000.00 | | | 215 000.00 |
HF Exceptional expenses on capital transactions | 30 000.00 | | | 30 000.00 |
HH Total exceptional expenses (VIII) | 30 000.00 | | | 30 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 185 000.00 | | | 185 000.00 |
HK Income tax | 3 516.00 | | | 3 516.00 |
HL TOTAL REVENUE (I + III + V + VII) | 305 000.00 | 30 000.00 | | 305 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 848.00 | 451.00 | | 120 848.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 184 153.00 | 29 549.00 | | 184 153.00 |
| |
| 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 | 30 000.00 | | 215 000.00 | 30 000.00 |
I4 DECREASES Grand Total | | 30 000.00 | 215 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 30 000.00 | 215 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 000.00 | | 215 000.00 | 30 000.00 |
| |
| 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 | 440.00 | 440.00 | | 440.00 |
8D Social Security and Other Social Organizations | 24 451.00 | 24 451.00 | | 24 451.00 |
8E Income Taxes | 3 516.00 | 3 516.00 | | 3 516.00 |
VB VAT | 407.00 | 407.00 | | 407.00 |
VC Group and associates | 60 000.00 | 60 000.00 | | 60 000.00 |
VI Group and Associates | 17 304.00 | 17 304.00 | | 17 304.00 |
VS Prepaid expenses | 6 139.00 | 6 139.00 | | 6 139.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 546.00 | 66 546.00 | | 66 546.00 |
VW VAT | 6 261.00 | 6 261.00 | | 6 261.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 972.00 | 51 972.00 | | 51 972.00 |
