| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 400.00 | 443.00 | 1 957.00 | 2 400.00 |
BJ TOTAL (I) | 76 428.00 | 443.00 | 75 985.00 | 76 428.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 210.00 | | 210.00 | 210.00 |
CF Cash and cash equivalents | 2 105.00 | | 2 105.00 | 2 105.00 |
CJ TOTAL (II) | 16 715.00 | | 16 715.00 | 16 715.00 |
CO Grand total (0 to V) | 93 143.00 | 443.00 | 92 700.00 | 93 143.00 |
CU Other investments | 74 028.00 | | 74 028.00 | 74 028.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 615.00 | | | 5 615.00 |
DL TOTAL (I) | 8 615.00 | | | 8 615.00 |
DU Loans and Debts from Credit Institutions (3) | 69 210.00 | | | 69 210.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 031.00 | | | 11 031.00 |
DX Trade payables and related accounts | 120.00 | | | 120.00 |
DY Tax and social security liabilities | 3 725.00 | | | 3 725.00 |
EC TOTAL (IV) | 84 086.00 | | | 84 086.00 |
EE Grand total (I to V) | 92 700.00 | | | 92 700.00 |
EG Accrued income and payables due within one year | 84 086.00 | | | 84 086.00 |
EI Including equity loans | 11 031.00 | | | 11 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 333.00 | | 30 333.00 | 30 333.00 |
FJ Net sales | 30 333.00 | | 30 333.00 | 30 333.00 |
FR Total operating income (I) | | | 30 333.00 | |
FW Other purchases and external expenses | | | 21 548.00 | |
FY Salaries and Wages | | | 1 131.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 443.00 | |
GF Total Operating Expenses (II) | | | 23 121.00 | |
GG - OPERATING RESULT (I - II) | | | 7 212.00 | |
GR Interest and similar expenses | | | 607.00 | |
GU Total financial expenses (VI) | | | 607.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -607.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 606.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 991.00 | | | 991.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 333.00 | | | 30 333.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 719.00 | | | 24 719.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 615.00 | | | 5 615.00 |
| |
| 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 | | | 76 428.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 74 028.00 | |
I4 DECREASES Grand Total | | | 76 428.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 400.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 74 028.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 443.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 443.00 | | |
| |
| 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 | 120.00 | 120.00 | | 120.00 |
8E Income Taxes | 991.00 | 991.00 | | 991.00 |
UX Other trade receivables | 14 400.00 | 14 400.00 | | 14 400.00 |
VB VAT | 210.00 | 210.00 | | 210.00 |
VH Loans with a maturity of more than one year at origin | 69 210.00 | 69 210.00 | | 69 210.00 |
VI Group and Associates | 11 031.00 | 11 031.00 | | 11 031.00 |
VJ Loans taken out during the year | 77 200.00 | | | 77 200.00 |
VK Loans repaid during the year | 7 990.00 | | | 7 990.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 610.00 | 14 610.00 | | 14 610.00 |
VW VAT | 2 734.00 | 2 734.00 | | 2 734.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 086.00 | 84 086.00 | | 84 086.00 |
