| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 591 000.00 | | 3 591 000.00 | 3 591 000.00 |
BX Customers and related accounts | 60 000.00 | | 60 000.00 | 60 000.00 |
BZ Other receivables | 859.00 | | 859.00 | 859.00 |
CF Cash and cash equivalents | 3 384.00 | | 3 384.00 | 3 384.00 |
CJ TOTAL (II) | 64 243.00 | | 64 243.00 | 64 243.00 |
CO Grand total (0 to V) | 3 655 243.00 | | 3 655 243.00 | 3 655 243.00 |
CU Other investments | 3 591 000.00 | | 3 591 000.00 | 3 591 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 591 000.00 | | | 3 591 000.00 |
DF Regulated reserves (1) | | 1.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 297.00 | | | 35 297.00 |
DL TOTAL (I) | 3 626 297.00 | | | 3 626 297.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 000.00 | | | 5 000.00 |
DX Trade payables and related accounts | 3 705.00 | | | 3 705.00 |
DY Tax and social security liabilities | 20 241.00 | | | 20 241.00 |
EC TOTAL (IV) | 28 946.00 | | | 28 946.00 |
EE Grand total (I to V) | 3 655 243.00 | | | 3 655 243.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 000.00 | | 50 000.00 | 50 000.00 |
FJ Net sales | 50 000.00 | | 50 000.00 | 50 000.00 |
FR Total operating income (I) | | | 50 000.00 | |
FW Other purchases and external expenses | | | 4 462.00 | |
GF Total Operating Expenses (II) | | | 4 462.00 | |
GG - OPERATING RESULT (I - II) | | | 45 538.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 538.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 241.00 | | | 10 241.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 703.00 | | | 14 703.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 297.00 | | | 35 297.00 |
| |
| 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 | 3 591 000.00 | | | 3 591 000.00 |
I3 DECREASES Total Financial Fixed Assets | 3 591 000.00 | | | 3 591 000.00 |
I4 DECREASES Grand Total | 3 591 000.00 | | | 3 591 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 591 000.00 | | | 3 591 000.00 |
| |
| 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 | 3 705.00 | 3 705.00 | | 3 705.00 |
8E Income Taxes | 10 241.00 | 10 241.00 | | 10 241.00 |
UX Other trade receivables | 60 000.00 | 60 000.00 | | 60 000.00 |
VB VAT | 859.00 | 859.00 | | 859.00 |
VI Group and Associates | 5 000.00 | 5 000.00 | | 5 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 859.00 | 60 859.00 | | 60 859.00 |
VW VAT | 10 000.00 | 10 000.00 | | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 946.00 | 28 946.00 | | 28 946.00 |
