| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 64 083.00 | | 64 083.00 | 64 083.00 |
BX Customers and related accounts | 7 200.00 | | 7 200.00 | 7 200.00 |
BZ Other receivables | 2 728.00 | | 2 728.00 | 2 728.00 |
CF Cash and cash equivalents | 614.00 | | 614.00 | 614.00 |
CJ TOTAL (II) | 10 542.00 | | 10 542.00 | 10 542.00 |
CO Grand total (0 to V) | 74 626.00 | | 74 626.00 | 74 626.00 |
CU Other investments | 64 083.00 | | 64 083.00 | 64 083.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 11 708.00 | | | 11 708.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 417.00 | | | 7 417.00 |
DL TOTAL (I) | 20 225.00 | | | 20 225.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 527.00 | | | 50 527.00 |
DX Trade payables and related accounts | 2 040.00 | | | 2 040.00 |
DY Tax and social security liabilities | 1 833.00 | | | 1 833.00 |
EC TOTAL (IV) | 54 400.00 | | | 54 400.00 |
EE Grand total (I to V) | 74 626.00 | | | 74 626.00 |
EG Accrued income and payables due within one year | 54 400.00 | | | 54 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 000.00 | | 6 000.00 | 6 000.00 |
FJ Net sales | 6 000.00 | | 6 000.00 | 6 000.00 |
FR Total operating income (I) | | | 6 000.00 | |
FW Other purchases and external expenses | | | 1 400.00 | |
FX Taxes, duties, and similar payments | | | 583.00 | |
GF Total Operating Expenses (II) | | | 1 983.00 | |
GG - OPERATING RESULT (I - II) | | | 4 016.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 033.00 | |
GP Total financial income (V) | | | 4 033.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 033.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 050.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 633.00 | | | 633.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 033.00 | | | 10 033.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 616.00 | | | 2 616.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 417.00 | | | 7 417.00 |
| |
| 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 | 43 973.00 | | 20 110.00 | 43 973.00 |
I3 DECREASES Total Financial Fixed Assets | | | 64 083.00 | |
I4 DECREASES Grand Total | | | 64 083.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 43 973.00 | | 20 110.00 | 43 973.00 |
| |
| 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 | 2 040.00 | 2 040.00 | | 2 040.00 |
8E Income Taxes | 633.00 | 633.00 | | 633.00 |
UX Other trade receivables | 7 200.00 | 7 200.00 | | 7 200.00 |
VB VAT | 387.00 | 387.00 | | 387.00 |
VC Group and associates | 2 340.00 | 2 340.00 | | 2 340.00 |
VI Group and Associates | 50 527.00 | 50 527.00 | | 50 527.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 928.00 | 9 928.00 | | 9 928.00 |
VW VAT | 1 200.00 | 1 200.00 | | 1 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 400.00 | 54 400.00 | | 54 400.00 |
