| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 288 500.00 | | 288 500.00 | 288 500.00 |
BZ Other receivables | 672.00 | | 672.00 | 672.00 |
CF Cash and cash equivalents | 1 261.00 | | 1 261.00 | 1 261.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 933.00 | | 1 933.00 | 1 933.00 |
CO Grand total (0 to V) | 290 433.00 | | 290 433.00 | 290 433.00 |
CU Other investments | 288 500.00 | | 288 500.00 | 288 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -4 190.00 | | | -4 190.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 407.00 | -4 190.00 | | 46 407.00 |
DK Regulated provisions | 4 415.00 | 1 715.00 | | 4 415.00 |
DL TOTAL (I) | 56 632.00 | 7 525.00 | | 56 632.00 |
DU Loans and Debts from Credit Institutions (3) | 166 342.00 | 216 936.00 | | 166 342.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 314.00 | 46 564.00 | | 41 314.00 |
DX Trade payables and related accounts | 1 764.00 | 3 939.00 | | 1 764.00 |
DY Tax and social security liabilities | 24 381.00 | 14 009.00 | | 24 381.00 |
EC TOTAL (IV) | 233 801.00 | 281 448.00 | | 233 801.00 |
EE Grand total (I to V) | 290 433.00 | 288 973.00 | | 290 433.00 |
EG Accrued income and payables due within one year | 100 186.00 | 281 448.00 | | 100 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 94 800.00 | | 94 800.00 | 94 800.00 |
FJ Net sales | 94 800.00 | | 94 800.00 | 94 800.00 |
FR Total operating income (I) | | | 94 800.00 | |
FW Other purchases and external expenses | | | 2 287.00 | |
FX Taxes, duties, and similar payments | | | 608.00 | |
FY Salaries and Wages | | | 85 883.00 | |
GF Total Operating Expenses (II) | | | 88 779.00 | |
GG - OPERATING RESULT (I - II) | | | 6 021.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GP Total financial income (V) | | | 45 000.00 | |
GR Interest and similar expenses | | | 1 914.00 | |
GU Total financial expenses (VI) | | | 1 914.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 086.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 107.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 758.00 | | |
HG Exceptional depreciation and provisions | 2 700.00 | 1 715.00 | | 2 700.00 |
HH Total exceptional expenses (VIII) | 2 700.00 | 3 473.00 | | 2 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 700.00 | -3 473.00 | | -2 700.00 |
HL TOTAL REVENUE (I + III + V + VII) | 139 800.00 | 64 800.00 | | 139 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 393.00 | 68 990.00 | | 93 393.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 407.00 | -4 190.00 | | 46 407.00 |
| |
| 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 | 283 500.00 | | 5 000.00 | 283 500.00 |
I4 DECREASES Grand Total | | | 288 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 288 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 283 500.00 | | 5 000.00 | 283 500.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 715.00 | 2 700.00 | | 1 715.00 |
7C Grand total | 1 715.00 | 2 700.00 | | 1 715.00 |
UJ - Exceptional | | 2 700.00 | | |
| |
| 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 | 1 764.00 | 1 764.00 | | 1 764.00 |
8D Social Security and Other Social Organizations | 16 287.00 | 16 287.00 | | 16 287.00 |
VB VAT | 294.00 | 294.00 | | 294.00 |
VC Group and associates | 378.00 | 378.00 | | 378.00 |
VH Loans with a maturity of more than one year at origin | 166 342.00 | 32 727.00 | 133 615.00 | 166 342.00 |
VI Group and Associates | 41 314.00 | 41 314.00 | | 41 314.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 977.00 | 4 977.00 | | 4 977.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 672.00 | 672.00 | | 672.00 |
VW VAT | 3 117.00 | 3 117.00 | | 3 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 233 801.00 | 100 186.00 | 133 615.00 | 233 801.00 |
